2013 | 2014 | ||||||
Price: | 21.07 | EPS | $0.00 | $0.00 | |||
Shares Out. (in M): | 213 | P/E | 0.0x | 0.0x | |||
Market Cap (in $M): | 4,490 | P/FCF | 0.0x | 0.0x | |||
Net Debt (in $M): | 834 | EBIT | 0 | 0 | |||
TEV (in $M): | 5,277 | TEV/EBIT | 0.0x | 0.0x | |||
Borrow Cost: | NA |
Sign up for free guest access to view investment idea with a 45 days delay.
Minerals | 1H 08 | 2H 08 | 1H 09 | 2H 09 | 1H 10 | 2H 10 | 1H 11 | 2H 11 | 1H 12 | 2H 12 | 1H 13 E | 2H 13 E | 1H 14 E | 2H 14 E | ||
Input OE | 210 | 209 | 152 | 146 | 210 | 211 | 291 | 238 | 311 | 218 | 249 | 196 | 236 | 196 | ||
Input OE - YoY % | -27% | -30% | 38% | 45% | 39% | 13% | 7% | -8% | -20% | -10% | -5% | 0% | ||||
Input Aftermarket | 194 | 193 | 211 | 209 | 273 | 287 | 371 | 365 | 415 | 384 | 394 | 307 | 355 | 292 | ||
Input Aftermarket - YoY % | 9% | 9% | 29% | 37% | 36% | 27% | 12% | 5% | -5% | -20% | -10% | -5% | ||||
Input total | 403.4 | 401.1 | 363 | 355 | 483 | 498 | 662 | 603 | 726 | 602 | 643 | 503 | 591 | 488 | ||
Revenue OE | 168 | 184 | 213 | 294 | 257 | 283 | 226 | 246 | 201 | 233 | ||||||
Revenue Aftermarket | 253 | 299 | 338 | 373 | 403 | 391 | 392 | 328 | 343 | 307 | ||||||
Revenue total | 339.6 | 402.8 | 384.1 | 431.5 | 421.8 | 481.4 | 550.8 | 665.5 | 664.9 | 668.7 | 617.9 | 574.2 | 544.2 | 539.8 | ||
EBITA | 52.2 | 62.3 | 66.3 | 67.3 | 84.3 | 90.2 | 101.3 | 112.6 | 119.9 | 136 | 123.7 | 107.2 | 108.6 | 100.5 | ||
Op margin | 15.4% | 15.5% | 17.3% | 15.6% | 20.0% | 18.7% | 18.4% | 16.9% | 18.0% | 20.3% | 20.0% | 18.7% | 20.0% | 18.6% |
Oil & Gas | 1H 08 | 2H 08 | 1H 09 | 2H 09 | 1H 10 | 2H 10 | 1H 11 | 2H 11 | 1H 12 | 2H 12 | 1H 13 E | 2H 13 E | 1H 14 E | 2H 14 E | ||
Input OE | 68 | 89 | 68 | 58 | 81 | 209 | 218 | 257 | 158 | 110 | 63 | 55 | 57 | 55 | ||
-13% | -35% | 19% | 260% | 169% | 23% | -28% | -57% | -60% | -50% | -10% | 0% | |||||
Input Aftermarket | 87 | 87 | 87 | 92 | 143 | 194 | 176 | 211 | 215 | 196 | 194 | 167 | 155 | 150 | ||
0% | 6% | 64% | 111% | 23% | 9% | 22% | -7% | -10% | -15% | -20% | -10% | |||||
Input total | 155 | 176 | 155 | 150 | 224 | 403 | 394 | 468 | 373 | 306 | 257 | 222 | 212 | 205 | ||
Revenue OE | 92 | 102 | 168 | 217 | 252 | 132 | 117 | 70 | 56 | 57 | ||||||
Revenue Aftermarket | 131 | 137 | 158 | 200 | 238 | 222 | 196 | 176 | 161 | 153 | ||||||
Revenue total | 128.8 | 151.8 | 142.8 | 161.8 | 223.8 | 245.4 | 324.1 | 418.6 | 492.3 | 351.3 | 312.9 | 246.4 | 217.5 | 209.3 | ||
Revenue like of like vs yoy | ||||||||||||||||
EBITA | 22.7 | 38.3 | 20 | 32.7 | 60.9 | 56.5 | 82.2 | 100.9 | 123 | 87.6 | 78.7 | 62.5 | 55.4 | 53.2 | ||
Op margin | 17.6% | 25.2% | 14.0% | 20.2% | 27.2% | 23.0% | 25.4% | 24.1% | 25.0% | 24.9% | 25.1% | 25.4% | 25.5% | 25.4% |
Power and Industrial | 1H 08 | 2H 08 | 1H 09 | 2H 09 | 1H 10 | 2H 10 | 1H 11 | 2H 11 | 1H 12 | 2H 12 | 1H 13 E | 2H 13 E | 1H 14 E | 2H 14 E | ||
Input OE | 53 | 79 | 53 | 55 | 57 | 93 | 87 | 78 | 99 | 94 | 99 | 94 | 99 | 94 | ||
Input Aftermarket | 86 | 71 | 86 | 72 | 82 | 41 | 76 | 71 | 96 | 72 | 96 | 72 | 96 | 72 | ||
Input total | 139 | 150 | 139 | 127 | 139 | 134 | 163 | 149 | 195 | 166 | ||||||
Revenue OE | 46.3 | 68 | 81 | 92 | 85 | 85 | 94 | 99 | 94 | 99 | ||||||
Revenue Aftermarket | 69.5 | 68 | 60 | 74 | 68 | 85 | 90 | 78 | 90 | 78 | ||||||
Revenue total | 99.8 | 130.4 | 117.4 | 113.9 | 115.8 | 133.7 | 140.9 | 165.8 | 154.5 | 168.9 | 184.7 | 176.3 | 184.7 | 176.3 | ||
EBITA | 5.8 | 12.2 | 7.9 | 15.5 | 9.8 | 16.5 | 8.6 | 18.2 | 11.7 | 19.8 | 17.6 | 15.5 | 17.6 | 15.5 | ||
Op margin | 5.8% | 9.4% | 6.7% | 13.6% | 8.5% | 12.3% | 6.1% | 11.0% | 7.6% | 11.7% | 9.5% | 8.8% | 9.5% | 8.8% |
Total revenue (£m) | 1H 08 | 2H 08 | 1H 09 | 2H 09 | 1H 10 | 2H 10 | 1H 11 | 2H 11 | 1H 12 | 2H 12 | 1H 13 E | 2H 13 E | 1H 14 E | 2H 14 E | ||
Minerals | 340 | 403 | 384 | 432 | 422 | 481 | 551 | 666 | 665 | 669 | 618 | 574 | 544 | 540 | ||
Oil & Gas | 129 | 152 | 143 | 162 | 224 | 245 | 324 | 419 | 492 | 351 | 313 | 246 | 217 | 209 | ||
Power and Industrial | 100 | 130 | 117 | 114 | 116 | 134 | 141 | 166 | 155 | 169 | 185 | 176 | 185 | 176 | ||
Group companies | 64 | 0 | 20 | 16 | 14 | 12 | 15 | 12 | 13 | 25 | 12 | 26 | 12 | 26 | ||
Total revenue | 632 | 685 | 665 | 723 | 775 | 873 | 1031 | 1261 | 1325 | 1214 | 1128 | 1023 | 958 | 952 | ||
Total EBITA (£m) | 1H 08 | 2H 08 | 1H 09 | 2H 09 | 1H 10 | 2H 10 | 1H 11 | 2H 11 | 1H 12 | 2H 12 | 1H 13 E | 2H 13 E | 1H 14 E | 2H 14 E | ||
Minerals | 52 | 62 | 66 | 67 | 84 | 90 | 101 | 113 | 120 | 136 | 124 | 107 | 109 | 100 | ||
Oil & Gas | 23 | 38 | 20 | 33 | 61 | 57 | 82 | 101 | 123 | 88 | 79 | 63 | 55 | 53 | ||
Power and Industrial | 6 | 12 | 8 | 16 | 10 | 17 | 9 | 18 | 12 | 20 | 18 | 16 | 18 | 16 | ||
Group companies | 1 | 1 | 2 | 5 | 2 | 2 | 1 | 2 | 1 | 2 | 2 | 4 | 2 | 4 | ||
Central Costs | -5 | -5 | -6 | -5 | -6 | -6 | -7 | -8 | -8 | -7 | -8 | -8 | -8 | -8 | ||
Total EBITA | 76 | 108 | 91 | 115 | 151 | 159 | 186 | 227 | 248 | 239 | 214 | 181 | 176 | 165 | ||
Total EBITA Margin | 12.1% | 15.8% | 13.6% | 15.9% | 19.5% | 18.2% | 18.1% | 18.0% | 18.7% | 19.7% | 19.0% | 17.7% | 18.3% | 17.4% |
Share Price | 2,085.0 | |||||||||||||||
Shares fully diluted | 213.1 | |||||||||||||||
M Cap (£ m) | 4,443.1 | |||||||||||||||
1H 08 | 2H 08 | 1H 09 | 2H 09 | 1H 10 | 2H 10 | 1H 11 | 2H 11 | 1H 12 | 2H 12 | 1H 13 | 2H 13 | 1H 14 | 2H 14 | |||
Cash | 74 | 45 | 57 | 67 | 84 | 61 | 114 | 121 | 391 | 246 | 298 | 345 | 383 | |||
Debt | 314 | 245 | 176 | 165 | 368 | 350 | 787 | 965 | 1080 | 1080 | 1080 | 1080 | 1080 | |||
Net Debt | 240 | 200 | 119 | 98 | 284 | 289 | 673 | 844 | 689 | 834 | 782 | 735 | 697 | |||
Net Debt / LTM EBITDA | 1.1 | 0.8 | 0.5 | 0.3 | 0.8 | 0.7 | 1.4 | 1.5 | 1.2 | 1.5 | 1.6 | 1.6 | 1.6 | |||
EV | 4,683.0 | 4,643.1 | 4,562.3 | 4,540.8 | 4,726.7 | 4,732.1 | 5,116.3 | 5,287.1 | 5,132.0 | 5,276.8 | 5,224.7 | 5,177.7 | 5,140.0 | |||
EV / LTM EBITDA | 21.1 | 19.4 | 18.3 | 15.0 | 13.1 | 11.7 | 10.8 | 9.7 | 9.0 | 9.5 | 10.4 | 11.6 | 12.0 | |||
EBITA of 3 divisions | 76 | 108 | 91 | 115 | 151 | 159 | 186 | 227 | 248 | 239 | 214 | 181 | 176 | 165 | ||
Ammort | -8.3 | 8.2 | -8.5 | 9.6 | 0.0 | 0.0 | 0.3 | -0.3 | 0.0 | 0.5 | 0.1 | 0.1 | 0.1 | 0.1 | ||
EBIT | 84.7 | 100.3 | 99.2 | 105.5 | 151.0 | 158.7 | 185.9 | 226.8 | 247.5 | 238.1 | 214.1 | 181.3 | 175.6 | 165.2 | ||
D&A | 18.7 | 18.5 | 21.1 | 23.7 | 23.5 | 28.8 | 29.8 | 31.3 | 42.1 | 44.0 | 44.0 | 29.9 | 29.0 | 27.3 | ||
EBITDA of 3 divisions | 103.4 | 118.8 | 120.3 | 129.2 | 174.5 | 187.5 | 215.7 | 258.1 | 289.6 | 282.1 | 258.1 | 211.2 | 204.6 | 192.5 | ||
Mathena EBITDA | 16.0 | 16.0 | 16.0 | 16.0 | ||||||||||||
EBITDA | 103.4 | 118.8 | 120.3 | 129.2 | 174.5 | 187.5 | 215.7 | 258.1 | 289.6 | 282.1 | 274.1 | 227.2 | 220.6 | 208.5 | ||
Working Capital | 123.3 | 225.2 | 202.2 | 139.5 | 185.9 | 253.6 | 315.5 | 410.8 | 523.9 | 505.1 | 500 | 500 | 500 | 500 | ||
Change in WC | -47.6 | 101.9 | -23.0 | -62.7 | 46.4 | 67.7 | 61.9 | 95.3 | 113.1 | -18.8 | -5.1 | 0.0 | 0.0 | 0.0 | ||
Interest | 7.8 | 9.4 | 8.0 | 10.7 | 6.9 | 8.0 | 7.5 | 11.9 | 21.5 | 25.0 | 26.2 | 26.2 | 26.2 | 26.2 | ||
Taxes | 18.4 | 30.6 | 21.8 | 21.8 | 29.2 | 43.2 | 42.6 | 71.6 | 65.8 | 58.4 | 50.9 | 42.0 | 40.5 | 37.7 | ||
Net Capex | 20.2 | 33.1 | 17.9 | 22.7 | 18.3 | 32.6 | 33.0 | 62.4 | 53.0 | 70.6 | 70.6 | 70.6 | 70.6 | 70.6 | ||
Levered FCF - run rate | 57.0 | 45.7 | 72.6 | 74.0 | 120.1 | 103.7 | 132.6 | 112.2 | 149.3 | 128.1 | 126.4 | 88.3 | 83.3 | 74.0 | ||
LTM FCF Yield | 3.3% | 4.4% | 5.0% | 5.3% | 5.5% | 5.9% | 6.2% | 5.7% | 4.8% | 3.9% | 3.5% | |||||
Levered FCF (incl NWC) | 104.6 | -56.2 | 95.6 | 136.7 | 73.7 | 36.0 | 70.7 | 16.9 | 36.2 | 146.9 | 131.5 | 88.3 | 83.3 | 74.0 | ||
Mathena acquisition | -276.25 | -36.3 | -36.3 | -36.3 | ||||||||||||
Change in cash | -144.8 | 52.1 | 47.1 | 37.7 |
show sort by |
Are you sure you want to close this position WEIR GROUP?
By closing position, I’m notifying VIC Members that at today’s market price, I no longer am recommending this position.
Are you sure you want to Flag this idea WEIR GROUP for removal?
Flagging an idea indicates that the idea does not meet the standards of the club and you believe it should be removed from the site. Once a threshold has been reached the idea will be removed.
You currently do not have message posting privilages, there are 1 way you can get the privilage.
Apply for or reactivate your full membership
You can apply for full membership by submitting an investment idea of your own. Or if you are in reactivation status, you need to reactivate your full membership.
What is wrong with message, "".