Data is not available at this time.
The Go-Ahead Group plc operates as a key player in the UK and international passenger transportation sector, specializing in road and rail services. Its diversified operations span Regional Bus, London & International Bus, UK Rail, and International Rail segments, offering a mix of public transport, rail replacement, and infrastructure leasing. The company’s revenue model is anchored in government contracts, fare collections, and ancillary services like property rentals, positioning it as a critical infrastructure provider in the mobility sector. With a strong foothold in the UK, Go-Ahead leverages its operational expertise to secure long-term rail franchises and bus concessions, though its international rail presence remains limited. The firm competes in a regulated, capital-intensive industry where scale and efficiency are vital, facing rivals like FirstGroup and National Express. Its market position is bolstered by recurring revenue streams from public contracts, though reliance on government policies and subsidy frameworks introduces regulatory risks.
In FY2021, Go-Ahead reported revenue of £4.06 billion (GBp 405.85 billion), reflecting its extensive operational footprint. However, the company posted a net loss of £46 million (GBp -460 million), with diluted EPS at -107p, likely due to pandemic-related disruptions in public transport demand. Operating cash flow remained robust at £677.2 million (GBp 67.72 billion), supported by cost controls and government relief schemes, while capital expenditures were modest at £60.8 million (GBp -6.08 billion).
The group’s earnings power was strained in FY2021, with negative net income underscoring pandemic headwinds. Still, its ability to generate substantial operating cash flow highlights resilience in core operations. Capital efficiency metrics are tempered by high fixed costs inherent in transport infrastructure, though the lean capex suggests prudent liquidity management during volatile demand periods.
Go-Ahead’s balance sheet shows £86.9 million (GBp 8.69 billion) in cash against total debt of £707.1 million (GBp 70.71 billion), indicating moderate leverage. The debt load is manageable given stable cash flows from contracted services, but refinancing risks and interest coverage warrant monitoring, especially amid fluctuating ridership recovery.
Pre-pandemic, Go-Ahead demonstrated steady growth via rail franchise wins and bus network expansions. FY2021’s challenges led to a dividend suspension, though the reported dividend per share of 1,414.58p likely reflects prior-year payouts. Future growth hinges on ridership normalization and successful bids for renewed rail contracts, with dividend reinstatement contingent on profitability recovery.
With a beta of 1.17, Go-Ahead’s stock exhibits higher volatility than the market, reflecting sensitivity to macroeconomic and regulatory shifts. The absence of a reported market cap suggests potential data gaps, but the stock’s valuation likely factors in long-term public transport demand and government support mechanisms.
Go-Ahead’s strategic strengths lie in its entrenched position in UK public transport and diversified revenue streams. However, the outlook remains cautious, dependent on post-pandemic ridership recovery and regulatory stability. Opportunities include electrification initiatives and international rail expansions, while risks encompass contract renegotiations and rising operational costs.
Company filings, London Stock Exchange data
show cash flow forecast
| Fiscal year | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |