The London Stock Exchange uses cookies to improve its website. The cookies for analytical purposes have already been set. For more details and how to manage cookies, please see our privacy and cookies policy.

CRPR CROPPER (JAMES) PLC ORD 25P



Income Statement 30-Mar-13
( £ m )
29-Mar-14
( £ m )
28-Mar-15
( £ m )
02-Apr-16
( £ m )
01-Apr-17
( £ m )
Continuing Operations
Revenue  79.24 84.52 83.05 87.92 92.36
Operating Profit/(Loss)  2.11 2.24 3.48 4.66 6.19
Net Interest  0.49 0.46 0.41 0.33 0.28
Profit Before Tax  1.25 1.31 2.58 3.87 5.64
Profit After Tax  0.87 1.37 1.88 2.99 4.73
Discontinued Operations
Profit After Tax  0.00 0.00 0.00 0.00 0.00
PROFIT FOR THE PERIOD  0.87 1.37 1.88 2.99 4.73
Attributable to:
Minority Interests  0.00 0.00 0.00 0.00 0.00
Equity Holders of Parent Company  0.87 1.37 1.88 2.99 4.73
 
Continuing EPS
Earnings per Share - Basic  10.10p 15.40p 20.80p 32.60p 50.50p
Earnings per Share - Diluted  10.00p 15.00p 20.10p 31.80p 50.00p
Earnings per Share - Adjusted  10.10p 15.40p 20.80p 32.60p 50.50p
Continuing and Discontinued EPS
Earnings per Share - Basic  10.10p 15.40p 20.80p 32.60p 50.50p
Earnings per Share - Diluted  10.00p 15.00p 20.10p 31.80p 50.00p
Earnings per Share - Adjusted  10.10p 15.40p 20.80p 32.60p 50.50p
 
Dividend per Share  7.90p 7.90p 7.90p 8.50p 9.60p

Balance Sheet 30-Mar-13
( £ m )
29-Mar-14
( £ m )
28-Mar-15
( £ m )
02-Apr-16
( £ m )
01-Apr-17
( £ m )
Assets
Non-Current Assets
Property, Plant & Equipment  21.22 21.29 21.71 23.65 25.79
Intangible Assets  0.52 0.48 0.30 0.12 0.57
Investment Properties  0.00 0.00 0.00 0.00 0.00
Investments  0.00 0.00 0.00 0.00 0.00
Other Financial Assets  0.00 0.00 0.00 0.00 0.00
Other Non-Current Assets  0.00 0.82 1.17 0.08 3.05
  21.73 22.59 23.18 23.85 29.41
Current Assets
Inventories  11.85 13.30 13.09 14.10 14.10
Trade & Other Receivables  14.84 16.02 15.72 19.60 23.07
Cash at Bank & in Hand  2.25 0.69 2.72 3.19 1.92
Current Asset Investments  0.00 0.00 0.00 0.00 0.00
Other Current Assets  0.00 0.00 0.00 0.00 0.00
  28.94 30.01 31.53 36.88 39.08
 
Total Assets  50.68 52.61 54.71 60.73 68.50
 
Liabilities
Current Liabilities
Borrowings  -4.01 -3.04 -2.72 -3.89 -1.57
Other Current Liabilities  -8.39 -9.72 -12.58 -15.68 -18.50
  -12.40 -12.76 -15.30 -19.57 -20.07
 
Net Current Assets  16.54 17.25 16.23 17.32 19.01
 
Non-Current Liabilities
Borrowings  -7.52 -7.93 -6.11 -6.61 -7.72
Provisions  -0.06 0.00 0.00 0.00 0.00
Other Non-Current Liabilities  -10.35 -11.64 -14.44 -7.87 -18.82
  -17.94 -19.57 -20.55 -14.48 -26.54
 
Other Liabilities  n/a n/a n/a n/a n/a
Total Liabilities  -30.34 -32.33 -35.84 -34.04 -46.61
 
Net Assets  20.34 20.27 18.86 26.69 21.89
 
Capital & Reserves
Share Capital  2.22 2.24 2.29 2.31 2.37
Share Premium Account  0.81 0.92 1.03 1.08 1.47
Other Reserves  0.15 0.21 -0.01 0.04 -0.25
Retained Earnings  17.15 16.91 15.54 23.27 18.30
Shareholders Funds  20.34 20.27 18.86 26.69 21.89
 
Minority Interests/Other Equity  0.00 0.00 0.00 0.00 0.00
Total Equity  20.34 20.27 18.86 26.69 21.89

Ratios - based on IFRS 30-Mar-13 29-Mar-14 28-Mar-15 02-Apr-16 01-Apr-17
Continuing Operations
PE Ratio - Adjusted   23.91 23.67 20.55 19.79 28.56
PEG - Adjusted   11.84 0.45 0.59 0.35 0.52
Earnings per Share Growth - Adjusted   2.02% 52.48% 35.06% 56.73% 54.91%
Dividend Cover  1.28 1.95 2.63 3.84 5.26
Revenue Per Share  919.38p 949.21p 918.11p 956.59p 985.42p
Pre-Tax Profit per Share  14.46p 14.75p 28.47p 42.08p 60.17p
Operating Margin  2.18% 2.09% 3.59% 4.77% 6.41%
Return on Capital Employed  4.16 % 4.18 % 7.12 % 9.34 % 11.98 %
 
Continuing & Discontinued Operations
Dividend Yield  3.27% 2.17% 1.85% 1.32% 0.67%
Dividend per Share Growth  0.00% 0.00% 0.00% 7.59% 12.94%
Net Asset Value per Share (exc. Intangibles)  223.57p 220.64p 202.52p 287.99p 225.21p
Net Gearing  45.66% 50.69% 32.37% 27.37% 33.65%

Data provided by Morningstar




Company Information
Updated Monthly
Company address Burneside Mills, Kendal, LA9 6PZ, United Kingdom
Company website http://www.cropper.com/
Market cap(in millions)* £ 147.91
Listing/Admission to trading 31 Aug 2007
Trading service SEAQ
Market AIM
Listing category -
*The market capitalisation of companies reflects the London listed element only. These figures are approximate and are updated monthly.

Trading Information
20-Oct-17
FTSE index FTSE AIM All-Share,FTSE AIM All-Share - Basic Resources
FTSE sector Forestry & Paper
FTSE sub-sector Paper
Country of share register GB
Segment AIM
MiFID Status MTF
Exchange market size 200
SEDOL 0234605
ISIN number GB0002346053



CROPPER (J) share fundamentals (CRPR)