Loading...

NWF Group

DB:NYY
Snowflake Description

Flawless balance sheet established dividend payer.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
NYY
DB
£79M
Market Cap
  1. Home
  2. DE
  3. Energy
Company description

NWF Group plc, together with its subsidiaries, primarily engages in the sale and distribution of fuel oils in the United Kingdom. The last earnings update was 171 days ago. More info.


Add to Portfolio Compare Print
NYY Share Price and Events
7 Day Returns
-3.6%
DB:NYY
1.6%
DE Oil and Gas
-1.1%
DE Market
1 Year Returns
-16.7%
DB:NYY
26.3%
DE Oil and Gas
-8.5%
DE Market
NYY Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
NWF Group (NYY) -3.6% -8.3% -2.8% -16.7% - -
DE Oil and Gas 1.6% 3.4% 9.1% 26.3% 26% 73.7%
DE Market -1.1% -0.4% -4% -8.5% 8.1% 9.4%
1 Year Return vs Industry and Market
  • NYY underperformed the Oil and Gas industry which returned 26.3% over the past year.
  • NYY underperformed the Market in Germany which returned -8.5% over the past year.
Price Volatility
NYY
Industry
5yr Volatility vs Market

NYY Value

 Is NWF Group undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of NWF Group to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for NWF Group.

DB:NYY Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 2 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 7.2%
Perpetual Growth Rate 10-Year DE Government Bond Rate 0.2%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for DB:NYY
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year DE Govt Bond Rate 0.2%
Equity Risk Premium S&P Global 6.7%
Oil and Gas Unlevered Beta Simply Wall St/ S&P Global 0.92
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.919 (1 + (1- 19%) (19.94%))
1.045
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.05
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 0.23% + (1.045 * 6.65%)
7.18%

Discounted Cash Flow Calculation for DB:NYY using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for NWF Group is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

DB:NYY DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (GBP, Millions) Source Present Value
Discounted (@ 7.18%)
2020 5.50 Analyst x1 5.13
2021 6.60 Analyst x1 5.75
2022 7.45 Est @ 12.8% 6.05
2023 8.12 Est @ 9.03% 6.15
2024 8.64 Est @ 6.39% 6.11
2025 9.03 Est @ 4.54% 5.96
2026 9.32 Est @ 3.25% 5.74
2027 9.54 Est @ 2.34% 5.48
2028 9.70 Est @ 1.71% 5.20
2029 9.83 Est @ 1.26% 4.91
Present value of next 10 years cash flows £56.46
DB:NYY DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2029 × (1 + g) ÷ (Discount Rate – g)
= £9.83 × (1 + 0.23%) ÷ (7.18% – 0.23%)
£141.65
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= £141.65 ÷ (1 + 7.18%)10
£70.81
DB:NYY Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= £56.46 + £70.81
£127.27
Equity Value per Share
(GBP)
= Total value / Shares Outstanding
= £127.27 / 48.75
£2.61
DB:NYY Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in DB:NYY represents 1.08615x of AIM:NWF
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
1.08615x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (GBP) x Listing Adjustment Factor
= £ 2.61 x 1.08615
€2.84
Value per share (EUR) From above. €2.84
Current discount Discount to share price of €1.77
= -1 x (€1.77 - €2.84) / €2.84
37.8%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price NWF Group is available for.
Intrinsic value
38%
Share price is €1.77 vs Future cash flow value of €2.84
Current Discount Checks
For NWF Group to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • NWF Group's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • NWF Group's share price is below the future cash flow value, but not at a substantial discount (< 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for NWF Group's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are NWF Group's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
DB:NYY PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2018-11-30) in GBP £0.16
AIM:NWF Share Price ** AIM (2019-07-19) in GBP £1.63
Germany Oil and Gas Industry PE Ratio Median Figure of 5 Publicly-Listed Oil and Gas Companies 8.79x
Germany Market PE Ratio Median Figure of 422 Publicly-Listed Companies 19.67x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of NWF Group.

DB:NYY PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= AIM:NWF Share Price ÷ EPS (both in GBP)

= 1.63 ÷ 0.16

10.28x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • NWF Group is overvalued based on earnings compared to the DE Oil and Gas industry average.
  • NWF Group is good value based on earnings compared to the Germany market.
Price based on expected Growth
Does NWF Group's expected growth come at a high price?
Raw Data
DB:NYY PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 10.28x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 2 Analysts
Not available
Europe Oil and Gas Industry PEG Ratio Median Figure of 56 Publicly-Listed Oil and Gas Companies 0.84x
Germany Market PEG Ratio Median Figure of 270 Publicly-Listed Companies 1.44x

*Line of best fit is calculated by linear regression .

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to calculate PEG ratio for NWF Group, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on NWF Group's assets?
Raw Data
DB:NYY PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2018-11-30) in GBP £0.96
AIM:NWF Share Price * AIM (2019-07-19) in GBP £1.63
Germany Oil and Gas Industry PB Ratio Median Figure of 6 Publicly-Listed Oil and Gas Companies 1.28x
Germany Market PB Ratio Median Figure of 570 Publicly-Listed Companies 1.73x
DB:NYY PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= AIM:NWF Share Price ÷ Book Value per Share (both in GBP)

= 1.63 ÷ 0.96

1.69x

* Primary Listing of NWF Group.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • NWF Group is overvalued based on assets compared to the DE Oil and Gas industry average.
X
Value checks
We assess NWF Group's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Oil and Gas industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Oil and Gas industry average (and greater than 0)? (1 check)
  5. NWF Group has a total score of 2/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

NYY Future Performance

 How is NWF Group expected to perform in the next 1 to 3 years based on estimates from 2 analysts?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
-1.6%
Expected annual growth in earnings per share.
Earnings growth vs Low Risk Savings
Is NWF Group expected to grow at an attractive rate?
  • NWF Group's earnings are expected to decrease over the next 1-3 years, this is below the low risk savings rate of 0.2%.
Growth vs Market Checks
  • NWF Group's earnings are expected to decrease over the next 1-3 years, this is below the Germany market average.
  • NWF Group's revenue growth is positive but not above the Germany market average.
Annual Growth Rates Comparison
Raw Data
DB:NYY Future Growth Rates Data Sources
Data Point Source Value (per year)
DB:NYY Future Earnings per Share Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 2 Analysts -1.6%
DB:NYY Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 2 Analysts 1.1%
Germany Oil and Gas Industry Earnings Growth Rate Market Cap Weighted Average -8.6%
Europe Oil and Gas Industry Revenue Growth Rate Market Cap Weighted Average 2.5%
Germany Market Earnings Growth Rate Market Cap Weighted Average 11.8%
Germany Market Revenue Growth Rate Market Cap Weighted Average 5.2%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
DB:NYY Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (7 months ago) See Below
Future Estimates Average of up to 2 Analyst Estimates (S&P Global) See Below
All numbers in GBP Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
DB:NYY Future Estimates Data
Date (Data in GBP Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2021-05-31 671 11 2
2020-05-31 706 10 2
2019-05-31 673 8 2
DB:NYY Past Financials Data
Date (Data in GBP Millions) Revenue Cash Flow Net Income *
2018-11-30 646 8 8
2018-08-31 628 10 8
2018-05-31 611 13 8
2018-02-28 603 12 7
2017-11-30 596 11 6
2017-08-31 576 10 6
2017-05-31 556 9 6
2017-02-28 527 8 5
2016-11-30 497 6 4
2016-08-31 482 9 5
2016-05-31 466 12 5
2016-02-29 468 13 5

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • NWF Group's earnings are expected to decrease over the next 1-3 years, this is not considered high growth.
  • NWF Group's revenue is expected to grow by 1.1% yearly, however this is not considered high growth (20% yearly).
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
DB:NYY Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (7 months ago) See Below
Future Estimates Average of up to 2 Analyst Estimates (S&P Global) See Below

All data from NWF Group Company Filings, last reported 7 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:NYY Future Estimates Data
Date (Data in GBP Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2021-05-31 0.15 0.15 0.15 1.00
2020-05-31 0.15 0.15 0.15 1.00
2019-05-31 0.15 0.15 0.15 1.00
DB:NYY Past Financials Data
Date (Data in GBP Millions) EPS *
2018-11-30 0.16
2018-08-31 0.16
2018-05-31 0.16
2018-02-28 0.14
2017-11-30 0.12
2017-08-31 0.12
2017-05-31 0.11
2017-02-28 0.10
2016-11-30 0.09
2016-08-31 0.09
2016-05-31 0.10
2016-02-29 0.11

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Unable to establish if NWF Group will efficiently use shareholders’ funds in the future without estimates of Return on Equity.
X
Future performance checks
We assess NWF Group's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Germany market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Europe market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
NWF Group has a total score of 0/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

NYY Past Performance

  How has NWF Group performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare NWF Group's growth in the last year to its industry (Oil and Gas).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • NWF Group's year on year earnings growth rate has been positive over the past 5 years.
  • NWF Group's 1-year earnings growth exceeds its 5-year average (28.3% vs 5.6%)
  • NWF Group's earnings growth has not exceeded the Europe Oil and Gas industry average in the past year (28.3% vs 50.2%).
Earnings and Revenue History
NWF Group's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from NWF Group Company Filings, last reported 7 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:NYY Past Revenue, Cash Flow and Net Income Data
Date (Data in GBP Millions) Revenue Net Income * G+A Expenses R&D Expenses
2018-11-30 645.70 7.70 19.30
2018-08-31 628.35 7.75 19.35
2018-05-31 611.00 7.80 19.40
2018-02-28 603.35 6.90 18.65
2017-11-30 595.70 6.00 17.90
2017-08-31 575.75 5.75 17.90
2017-05-31 555.80 5.50 17.90
2017-02-28 526.50 4.95 17.85
2016-11-30 497.20 4.40 17.80
2016-08-31 481.55 4.60 17.85
2016-05-31 465.90 4.80 17.90
2016-02-29 467.85 5.40 17.50
2015-11-30 469.80 6.00 17.10
2015-08-31 481.05 6.10 17.10
2015-05-31 492.30 6.20 17.10
2015-02-28 509.00 5.45 17.40
2014-11-30 525.70 4.70 17.70
2014-08-31 531.70 5.00 17.70
2014-05-31 537.70 5.30 17.70
2014-02-28 543.05 5.85 18.00
2013-11-30 548.40 6.40 18.30
2013-08-31 547.10 6.05 18.30
2013-05-31 545.80 5.70 18.30
2013-02-28 539.40 4.85 16.95
2012-11-30 533.00 4.00 15.60
2012-08-31 536.60 3.90 15.40

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • NWF Group has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • NWF Group used its assets less efficiently than the DE Oil and Gas industry average last year based on Return on Assets.
  • NWF Group has improved its use of capital last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess NWF Group's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Oil and Gas industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
NWF Group has a total score of 3/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

NYY Health

 How is NWF Group's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up NWF Group's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • NWF Group is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • NWF Group's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of NWF Group's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is covered by short term assets, assets are 5.5x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from NWF Group Company Filings, last reported 7 months ago.

DB:NYY Past Debt and Equity Data
Date (Data in GBP Millions) Total Equity Total Debt Cash & Short Term Investments
2018-11-30 46.90 15.80 1.00
2018-08-31 46.90 15.80 1.00
2018-05-31 44.40 6.80 0.50
2018-02-28 44.40 6.80 0.50
2017-11-30 39.60 16.80 0.60
2017-08-31 39.60 16.80 0.60
2017-05-31 37.70 13.80 1.00
2017-02-28 37.70 13.80 1.00
2016-11-30 34.50 19.40 0.50
2016-08-31 34.50 19.40 0.50
2016-05-31 36.70 11.40 1.80
2016-02-29 36.70 11.40 1.80
2015-11-30 36.60 10.40
2015-08-31 36.60 10.40
2015-05-31 34.80 5.90
2015-02-28 34.80 5.90
2014-11-30 33.10 12.40
2014-08-31 33.10 12.40
2014-05-31 33.00 11.60
2014-02-28 33.00 11.60
2013-11-30 31.80 16.80 0.10
2013-08-31 31.80 16.80 0.10
2013-05-31 28.20 9.10 0.10
2013-02-28 28.20 9.10 0.10
2012-11-30 27.30 13.20 0.10
2012-08-31 27.30 13.20 0.10
  • NWF Group's level of debt (33.7%) compared to net worth is satisfactory (less than 40%).
  • The level of debt compared to net worth has been reduced over the past 5 years (52.9% vs 33.7% today).
  • Debt is well covered by operating cash flow (50%, greater than 20% of total debt).
  • Interest payments on debt are well covered by earnings (EBIT is 26x coverage).
X
Financial health checks
We assess NWF Group's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. NWF Group has a total score of 6/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

NYY Dividends

 What is NWF Group's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
3.88%
Current annual income from NWF Group dividends. Estimated to be 4.28% next year.
If you bought €2,000 of NWF Group shares you are expected to receive €78 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • NWF Group's pays a higher dividend yield than the bottom 25% of dividend payers in Germany (1.49%).
  • NWF Group's dividend is below the markets top 25% of dividend payers in Germany (3.92%).
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
DB:NYY Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 2 Analyst Estimates (S&P Global) See Below
Europe Oil and Gas Industry Average Dividend Yield Market Cap Weighted Average of 56 Stocks 5.8%
Germany Market Average Dividend Yield Market Cap Weighted Average of 325 Stocks 3.2%
Germany Minimum Threshold Dividend Yield 10th Percentile 0.8%
Germany Bottom 25% Dividend Yield 25th Percentile 1.5%
Germany Top 25% Dividend Yield 75th Percentile 3.9%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

DB:NYY Future Dividends Estimate Data
Date (Data in £) Dividend per Share (annual) Avg. No. Analysts
2021-05-31 0.07 2.00
2020-05-31 0.07 2.00
2019-05-31 0.07 2.00
DB:NYY Past Annualized Dividends Data
Date (Data in £) Dividend per share (annual) Avg. Yield (%)
2018-07-31 0.063 3.689
2017-08-25 0.060 3.384
2017-08-01 0.060 3.840
2016-08-26 0.057 3.681
2016-08-03 0.057 3.366
2015-08-25 0.054 3.286
2015-08-04 0.054 3.384
2014-08-05 0.051 3.619
2013-08-28 0.048 3.326
2013-08-06 0.048 3.870
2013-01-29 0.045 3.985
2012-08-20 0.045 4.583
2012-08-14 0.045 4.428
2011-08-09 0.045 4.050
2010-08-20 0.043 3.739
2010-08-10 0.043 4.322
2009-08-11 0.041 4.420
2009-06-01 0.041 4.340
2009-02-05 0.039 4.634
2008-08-13 0.039 3.862

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Dividends per share have been stable in the past 10 years.
  • Dividends per share have increased over the past 10 years.
Current Payout to shareholders
What portion of NWF Group's earnings are paid to the shareholders as a dividend.
  • Dividends paid are well covered by earnings (2.5x coverage).
Future Payout to shareholders
  • Dividends after 3 years are expected to be well covered by earnings (2.2x coverage).
X
Income/ dividend checks
We assess NWF Group's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.8%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can NWF Group afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. NWF Group has a total score of 5/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

NYY Management

 What is the CEO of NWF Group's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Richard Whiting
COMPENSATION £783,000
AGE 55
CEO Bio

Mr. Richard A. Whiting, BA, serves as the Chief Executive Officer of NWF Group plc. Mr. Whiting has been an Executive Director of NWF Group plc since October 1, 2007 and previously served as its Chief Executive Officer until October 05, 2015. He served as the Chief Executive of NWF Agriculture Ltd. since October 5, 2015. He served as Group Finance Director of HWG 2006 PLC (formerly, Heywood Williams Group PLC) since November 25, 2004. He joined HWG in 2002 as Business Development Director, where he was responsible for developing and implementing the corporate rationalisation programme. He served as Managing Director of Brand Rex Ltd. and also served in a number of other senior commercial roles in industrial and building product companies. Mr. Whiting served as Group Finance Director at Arran Isle Holdings Limited from November 25, 2004 to September 11, 2007. He serves as a Director of Planet Overseas Holdings Limited, HWG 2006 Limited, Carlisle Brass Limited, Heywood Williams Components Limited, Eurospec Architectural Hardware Limited, HW Fabrication Limited and Dawnforest Limited. He served as an Executive Director of Heywood Williams Group PLC. He served as an Executive Director of Arran Isle Holdings Limited from November 25, 2004 to September 11, 2007. He served as a Director of HW Architectural Limited, HW Plastics Limited, Molds Limited and Price Engines Limited. Mr. Whiting studied BA.

CEO Compensation
  • Richard's compensation has been consistent with company performance over the past year, both up more than 20%.
  • Richard's remuneration is higher than average for companies of similar size in Germany.
Management Team Tenure

Average tenure and age of the NWF Group management team in years:

4.4
Average Tenure
55.5
Average Age
  • The tenure for the NWF Group management team is about average.
Management Team

Richard Whiting

TITLE
Chief Executive & Executive Director
COMPENSATION
£783K
AGE
55

Chris Belsham

TITLE
Group Finance Director & Director
COMPENSATION
£404K
AGE
43
TENURE
2.1 yrs

Keith Forster

TITLE
Managing Director of Food
AGE
59
TENURE
14.7 yrs

Andrew Downie

TITLE
Managing Director of Feeds
TENURE
4.4 yrs

Richard Huxley

TITLE
Managing Director of Fuels
TENURE
0.8 yrs

S. Andrew

TITLE
Company Secretary & Director
AGE
56
TENURE
15.5 yrs
Board of Directors Tenure

Average tenure and age of the NWF Group board of directors in years:

2.4
Average Tenure
55.5
Average Age
  • The average tenure for the NWF Group board of directors is less than 3 years, this suggests a new board.
Board of Directors

Thomas Acton

TITLE
Chairman
COMPENSATION
£62K
AGE
61
TENURE
2.5 yrs

Richard Whiting

TITLE
Chief Executive & Executive Director
COMPENSATION
£783K
AGE
55
TENURE
11.8 yrs

Chris Belsham

TITLE
Group Finance Director & Director
COMPENSATION
£404K
AGE
43
TENURE
2.3 yrs

S. Andrew

TITLE
Company Secretary & Director
AGE
56
TENURE
0.9 yrs

Yvonne Monaghan

TITLE
Independent Non-Executive Director
COMPENSATION
£40K
AGE
61
TENURE
5.9 yrs

David Downie

TITLE
Independent Non-Executive Director
COMPENSATION
£13K
AGE
53
TENURE
1.4 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month individual insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (€) Value (€)
07. Aug 18 Buy Christopher Belsham Individual 06. Aug 18 06. Aug 18 3,725 €2.04 €7,588
03. Aug 18 Sell Richard Whiting Individual 02. Aug 18 02. Aug 18 -47,538 €2.22 €-100,742
X
Management checks
We assess NWF Group's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. NWF Group has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

NYY News

Simply Wall St News

NYY Company Info

Description

NWF Group plc, together with its subsidiaries, primarily engages in the sale and distribution of fuel oils in the United Kingdom. It operates through Fuels, Food, and Feeds segments. The Fuels segment sells and distributes domestic heating, industrial, and road fuels. This segment operates through a network of 19 depots. The Food segment is involved in the warehousing and distribution of grocery and other products to supermarket and other retail distribution centers. The Feeds segment manufactures and sells animal feeds and other agricultural products. NWF Group plc was founded in 1871 and is headquartered in Nantwich, the United Kingdom.

Details
Name: NWF Group plc
NYY
Exchange: DB
Founded: 1871
£88,267,034
48,750,440
Website: http://www.nwf.co.uk
Address: NWF Group plc
Wardle,
Nantwich,
Cheshire, CW5 6BP,
United Kingdom
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
AIM NWF Ordinary Shares London Stock Exchange AIM Market GB GBP 25. Mar 1993
DB NYY Ordinary Shares Deutsche Boerse AG DE EUR 25. Mar 1993
Number of employees
Current staff
Staff numbers
906
NWF Group employees.
Industry
Oil and Gas Storage and Transportation
Energy
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/07/19 22:20
End of day share price update: 2019/07/19 00:00
Last estimates confirmation: 2019/06/20
Last earnings filing: 2019/01/29
Last earnings reported: 2018/11/30
Last annual earnings reported: 2018/05/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.