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.

DLN DERWENT LONDON PLC ORD 5P



Income Statement  (£ m) 31-Dec-12 31-Dec-13 31-Dec-14 31-Dec-15 31-Dec-16
Continuing Operations
Revenue  150.60 160.50 180.50 204.90 193.70
Operating Profit/(Loss)  277.10 486.70 805.00 808.80 88.70
Net Interest  35.40 36.00 37.50 31.90 25.30
Profit Before Tax  228.10 467.90 753.70 779.50 54.50
Profit After Tax  232.70 465.50 749.80 777.20 53.60
Discontinued Operations
Profit After Tax  0.00 0.00 0.00 0.00 0.00
PROFIT FOR THE PERIOD  232.70 465.50 749.80 777.20 53.60
Attributable to:
Minority Interests  -5.80 -8.90 -12.10 -11.00 5.10
Equity Holders of Parent Company  226.90 456.60 737.70 766.20 58.70
 
Continuing EPS
Earnings per Share - Basic  222.76p 446.40p 718.60p 694.53p 52.73p
Earnings per Share - Diluted  211.82p 412.72p 647.78p 668.73p 52.59p
Earnings per Share - Adjusted  49.77p 53.87p 57.08p 71.34p 76.99p
Continuing and Discontinued EPS
Earnings per Share - Basic  222.76p 446.40p 718.60p 694.53p 52.73p
Earnings per Share - Diluted  211.82p 412.72p 647.78p 668.73p 52.59p
Earnings per Share - Adjusted  49.77p 53.87p 57.08p 71.34p 76.99p
 
Dividend per Share  31.85p 34.50p 37.40p 40.60p 44.66p

Balance Sheet  (£ m) 31-Dec-12 31-Dec-13 31-Dec-14 31-Dec-15 31-Dec-16
Assets
Non-Current Assets
Property, Plant & Equipment  -2752.30 -3220.70 -4016.20 -4796.20 -4769.60
Intangible Assets  0.00 0.00 0.00 0.00 0.00
Investment Properties  2772.60 3242.90 4041.00 4832.30 4803.80
Investments  10.20 5.10 7.40 30.70 36.00
Other Financial Assets  0.00 0.00 0.00 0.00 0.00
Other Non-Current Assets  78.10 77.70 81.30 94.80 113.00
  2881.20 3347.90 4154.50 4993.90 4987.00
Current Assets
Inventories  0.00 0.00 0.00 10.50 11.70
Trade & Other Receivables  50.80 76.10 56.20 52.70 38.50
Cash at Bank & in Hand  4.40 12.50 14.80 6.50 17.70
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
  55.20 88.60 71.00 69.70 67.90
 
Total Assets  2936.40 3436.50 4225.50 5063.60 5054.90
 
Liabilities
Current Liabilities
Borrowings  0.00 0.00 -170.50 0.00 0.00
Other Current Liabilities  -84.10 -86.70 -90.60 -126.40 -112.00
  -84.10 -86.70 -261.10 -126.40 -112.00
 
Net Current Assets  -28.90 1.90 -190.10 -56.70 -44.10
 
Non-Current Liabilities
Borrowings  -879.20 -961.70 -857.60 -918.20 -922.50
Provisions  -0.80 -1.70 -5.70 -6.00 -3.40
Other Non-Current Liabilities  -54.30 -15.90 -25.40 -17.60 -17.60
  -934.30 -979.30 -888.70 -941.80 -943.50
 
Other Liabilities  n/a n/a n/a n/a n/a
Total Liabilities  -1018.40 -1066.00 -1149.80 -1068.20 -1055.50
 
Net Assets  1918.00 2370.50 3075.70 3995.40 3999.40
 
Capital & Reserves
Share Capital  5.00 5.00 5.10 5.60 5.60
Share Premium Account  165.30 170.40 174.00 186.30 188.40
Other Reserves  934.00 948.60 952.50 952.90 950.40
Retained Earnings  756.10 1180.00 1880.60 2777.70 2787.90
Shareholders Funds  1860.40 2304.00 3012.20 3922.50 3932.30
 
Minority Interests/Other Equity  57.60 66.50 63.50 72.90 67.10
Total Equity  1918.00 2370.50 3075.70 3995.40 3999.40

Ratios - based on IFRS 31-Dec-12 31-Dec-13 31-Dec-14 31-Dec-15 31-Dec-16
Continuing Operations
PE Ratio - Adjusted  42.31 46.32 52.87 51.47 36.00
PEG - Adjusted  -88.15 5.62 8.87 2.06 4.55
Earnings per Share Growth - Adjusted  -0.48% 8.24% 5.96% 24.98% 7.92%
Dividend Cover  1.56 1.56 1.53 1.76 1.72
Revenue Per Share  147.85p 156.92p 175.83p 185.73p 174.01p
Pre-Tax Profit per Share  223.94p 457.45p 734.19p 706.58p 48.96p
Operating Margin  175.83% 289.47% 441.05% 390.04% 39.86%
Return on Capital Employed  9.42% 15.11% 19.25% 16.49% 1.62%
 
Continuing & Discontinued Operations
Dividend Yield  1.51% 1.38% 1.24% 1.11% 1.61%
Dividend per Share Growth  7.24% 8.32% 8.41% 8.56% 10.00%
Net Asset Value per Share (exc. Intangibles)  1823.67p 2248.29p 2930.58p 3528.32p 3530.21p
Net Gearing  47.02% 41.20% 33.64% 23.24% 23.01%

Data is provided by Morningstar


Market

Company Information
Updated Monthly
Company address 25 Savile Row, London, W1S 2ER, United Kingdom
Company website http://www.derwentlondo...
Market cap(in millions)* £ 3,264.49
Listing/Admission to trading 13 Aug 1984
Trading service SETS
Market Main Market
Listing category Premium Equity Commercial Companies
*The market capitalisation of companies reflects the London listed element only. These figures are approximate and are updated monthly.

Trading Information
24-Apr-17
FTSE index FTSE All-Share,FTSE 350 Low Yield,FTSE 250,FTSE All-Share (ex IT),FTSE 350 (ex IT),FTSE MID 250 (ex IT),FTSE 350
FTSE sector Real Estate Investment Trusts
FTSE sub-sector Industrial & Office REITs
Country of share register GB
Segment STMM
MiFID Status Regulated Market
Exchange market size 750
SEDOL 0265274
ISIN number GB0002652740



DERWENT LONDON share fundamentals (DLN)