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.


BOY BODYCOTE PLC ORD 17 3/11P

BODYCOTE  Currency  GBX  Premium Equity Commercial Companies


Income Statement  (£ m) 31-Dec-13 31-Dec-12 31-Dec-11 31-Dec-10 31-Dec-09
Continuing Operations
Revenue  619.60 587.80 570.70 499.80 435.40
Operating Profit/(Loss)  102.10 93.00 80.40 51.20 -50.20
Net Interest  0.60 0.50 1.20 2.00 3.30
Profit Before Tax  98.40 90.00 75.80 45.20 -54.50
Profit After Tax  73.10 67.20 56.00 33.50 -51.10
Discontinued Operations
Profit After Tax  0.00 0.00 0.00 -5.80 0.00
PROFIT FOR THE PERIOD  73.10 67.20 56.00 27.70 -51.10
Attributable to:
Minority Interests  -0.10 -0.10 -0.20 -0.10 1.00
Equity Holders of Parent Company  73.00 67.10 55.80 27.60 -50.10
 
Continuing EPS
Earnings per Share - Basic  38.50p 35.90p 30.00p 18.00p -27.00p
Earnings per Share - Diluted  38.50p 35.90p 29.40p 18.00p -27.00p
Earnings per Share - Adjusted  41.20p 37.50p 32.70p 18.30p 0.40p
Continuing and Discontinued EPS
Earnings per Share - Basic  38.50p 35.90p 30.00p 14.90p -27.00p
Earnings per Share - Diluted  38.50p 35.90p 29.40p 14.90p -27.00p
Earnings per Share - Adjusted  41.20p 37.50p 32.70p 15.20p 0.40p
 
Dividend per Share  12.70p 11.30p 9.35p 11.25p 8.30p

Balance Sheet  (£ m) 31-Dec-13 31-Dec-12 31-Dec-11 31-Dec-10 31-Dec-09
Assets
Non-Current Assets
Property, Plant & Equipment  405.10 404.10 415.20 434.00 433.50
Intangible Assets  167.90 166.80 111.50 118.10 118.80
Investment Properties  0.00 0.00 0.00 0.00 0.00
Investments  1.70 1.60 0.80 0.50 0.50
Other Financial Assets  0.00 0.00 0.00 0.00 0.10
Other Non-Current Assets  70.60 79.70 82.90 74.90 88.70
  645.30 652.20 610.40 627.50 641.60
Current Assets
Inventories  18.70 18.40 16.70 14.40 11.60
Trade & Other Receivables  125.40 110.10 108.20 99.60 91.50
Cash at Bank & in Hand  16.90 10.00 18.10 23.50 19.60
Current Asset Investments  0.00 0.00 0.00 0.00 0.60
Other Current Assets  2.30 2.10 5.30 6.20 6.20
  163.30 140.60 148.30 143.70 129.50
 
Total Assets  808.60 792.80 758.70 771.20 771.10
 
Liabilities
Current Liabilities
Borrowings  -1.70 -43.60 -11.00 -9.30 -6.70
Other Current Liabilities  -166.10 -155.60 -149.00 -144.00 -135.40
  -167.80 -199.20 -160.00 -153.30 -142.10
 
Net Current Assets  -4.50 -58.60 -11.70 -9.60 -12.60
 
Non-Current Liabilities
Borrowings  -0.20 -0.60 -7.00 -65.50 -98.40
Provisions  -71.10 -65.80 -90.90 -85.90 -85.10
Other Non-Current Liabilities  -22.10 -23.10 -18.20 -15.70 -22.90
  -93.40 -89.50 -116.10 -167.10 -206.40
 
Other Liabilities  n/a n/a n/a n/a n/a
Total Liabilities  -261.20 -288.70 -276.10 -320.40 -348.50
 
Net Assets  547.40 504.10 482.60 450.80 422.60
 
Capital & Reserves
Share Capital  33.10 33.10 33.00 32.80 32.50
Share Premium Account  177.10 177.10 176.90 176.30 176.00
Other Reserves  139.30 140.80 161.10 166.10 153.10
Retained Earnings  197.30 151.70 110.30 73.90 58.70
Shareholders Funds  546.80 502.70 481.30 449.10 420.30
 
Minority Interests/Other Equity  0.60 1.40 1.30 1.70 2.30
Total Equity  547.40 504.10 482.60 450.80 422.60

Ratios - based on IFRS 31-Dec-13 31-Dec-12 31-Dec-11 31-Dec-10 31-Dec-09
Continuing Operations
PE Ratio - Adjusted  16.26 12.08 8.04 15.33 397.75
PEG - Adjusted  1.65 0.82 0.10 0.00 -4.07
Earnings per Share Growth - Adjusted  9.87% 14.68% 78.69% 4475.00% -97.71%
Dividend Cover  3.24 3.32 3.50 1.63 0.05
Revenue Per Share  327.13p 314.36p 307.09p 269.37p 234.64p
Pre-Tax Profit per Share  51.95p 48.13p 40.79p 24.36p -29.37p
Operating Margin  15.96% 15.36% 13.47% 9.38% -12.10%
Return on Capital Employed  21.02% 19.41% 15.60% 9.35% -10.06%
 
Continuing & Discontinued Operations
Dividend Yield  1.90% 2.50% 3.56% 4.01% 5.22%
Dividend per Share Growth  12.39% 20.86% -16.89% 35.54% 3.75%
Net Asset Value per Share (exc. Intangibles)  197.90p 175.47p 193.35p 174.32p 160.23p
Net Gearing  -2.74% 6.80% -0.02% 11.42% 20.34%

Data is provided by Morningstar


BODYCOTE share - fundamentals

The Exchange accepts no responsibility for the content of the website you are now accessing or for any reliance placed by you or any person on the information contained on it.

By allowing this link the Exchange does not intend in any country, directly or indirectly, to solicit business or offer any securities to any person.

You will be redirected in five seconds.

You are accessing the London Stock Exchange Annual Report Service powered by PrecisionIR.

The Exchange accepts no responsibility for the content of the reports you are now accessing or for any reliance placed by you or any person on the information contained therein.

By allowing this link the Exchange does not intend in any country, directly or indirectly, to solicit business or offer any securities to any person.

You will be redirected in five seconds