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



Income Statement  (£ m) 31-Dec-10 31-Dec-11 31-Dec-12 31-Dec-13 31-Dec-14
Continuing Operations
Revenue  499.80 570.70 587.80 619.60 609.10
Operating Profit/(Loss)  51.20 80.40 93.00 102.10 107.00
Net Interest  2.00 1.20 0.50 0.60 0.30
Profit Before Tax  45.20 75.80 90.00 98.40 103.70
Profit After Tax  33.50 56.00 67.20 73.10 79.30
Discontinued Operations
Profit After Tax  -5.80 0.00 0.00 0.00 0.00
PROFIT FOR THE PERIOD  27.70 56.00 67.20 73.10 79.30
Attributable to:
Minority Interests  -0.10 -0.20 -0.10 -0.10 0.10
Equity Holders of Parent Company  27.60 55.80 67.10 73.00 79.40
 
Continuing EPS
Earnings per Share - Basic  18.00p 30.00p 35.90p 38.50p 41.70p
Earnings per Share - Diluted  18.00p 29.40p 35.90p 38.50p 41.70p
Earnings per Share - Adjusted  18.30p 32.70p 37.50p 41.20p 43.80p
Continuing and Discontinued EPS
Earnings per Share - Basic  14.90p 30.00p 35.90p 38.50p 41.70p
Earnings per Share - Diluted  14.90p 29.40p 35.90p 38.50p 41.70p
Earnings per Share - Adjusted  15.20p 32.70p 37.50p 41.20p 43.80p
 
Dividend per Share  11.25p 9.35p 11.30p 12.70p 13.70p

Balance Sheet  (£ m) 31-Dec-10 31-Dec-11 31-Dec-12 31-Dec-13 31-Dec-14
Assets
Non-Current Assets
Property, Plant & Equipment  434.00 415.20 404.10 412.50 392.60
Intangible Assets  118.10 111.50 166.80 167.90 172.10
Investment Properties  0.00 0.00 0.00 0.00 0.00
Investments  0.50 0.80 1.60 1.70 0.00
Other Financial Assets  0.00 0.00 0.00 0.00 0.00
Other Non-Current Assets  74.90 82.90 79.70 63.20 70.80
  627.50 610.40 652.20 645.30 635.50
Current Assets
Inventories  14.40 16.70 18.40 18.70 20.90
Trade & Other Receivables  99.60 108.20 110.10 125.40 129.30
Cash at Bank & in Hand  23.50 18.10 10.00 16.90 38.50
Current Asset Investments  0.00 0.00 0.00 0.00 0.00
Other Current Assets  6.20 5.30 2.10 2.30 0.90
  143.70 148.30 140.60 163.30 189.60
 
Total Assets  771.20 758.70 792.80 808.60 825.10
 
Liabilities
Current Liabilities
Borrowings  -9.30 -11.00 -43.60 -1.70 -2.60
Other Current Liabilities  -144.00 -149.00 -155.60 -166.10 -159.60
  -153.30 -160.00 -199.20 -167.80 -162.20
 
Net Current Assets  -9.60 -11.70 -58.60 -4.50 27.40
 
Non-Current Liabilities
Borrowings  -65.50 -7.00 -0.60 -0.20 -0.20
Provisions  -85.90 -90.90 -65.80 -71.10 -71.10
Other Non-Current Liabilities  -15.70 -18.20 -23.10 -22.10 -20.70
  -167.10 -116.10 -89.50 -93.40 -92.00
 
Other Liabilities  n/a n/a n/a n/a n/a
Total Liabilities  -320.40 -276.10 -288.70 -261.20 -254.20
 
Net Assets  450.80 482.60 504.10 547.40 570.90
 
Capital & Reserves
Share Capital  32.80 33.00 33.10 33.10 33.10
Share Premium Account  176.30 176.90 177.10 177.10 177.10
Other Reserves  166.10 161.10 140.80 139.30 126.50
Retained Earnings  73.90 110.30 151.70 197.30 233.70
Shareholders Funds  449.10 481.30 502.70 546.80 570.40
 
Minority Interests/Other Equity  1.70 1.30 1.40 0.60 0.50
Total Equity  450.80 482.60 504.10 547.40 570.90

Ratios - based on IFRS 31-Dec-10 31-Dec-11 31-Dec-12 31-Dec-13 31-Dec-14
Continuing Operations
PE Ratio - Adjusted  15.33 8.04 12.08 16.26 14.78
PEG - Adjusted  0.00 0.10 0.82 1.65 2.34
Earnings per Share Growth - Adjusted  4475.00% 78.69% 14.68% 9.87% 6.31%
Dividend Cover  1.63 3.50 3.32 3.24 3.20
Revenue Per Share  269.37p 307.09p 314.36p 327.13p 320.17p
Pre-Tax Profit per Share  24.36p 40.79p 48.13p 51.95p 54.51p
Operating Margin  9.38% 13.47% 15.36% 15.96% 17.06%
Return on Capital Employed  9.35% 15.60% 19.41% 21.02% 21.24%
 
Continuing & Discontinued Operations
Dividend Yield  4.01% 3.56% 2.50% 1.90% 2.12%
Dividend per Share Growth  35.54% -16.89% 20.86% 12.39% 7.87%
Net Asset Value per Share (exc. Intangibles)  174.32p 193.35p 175.47p 197.90p 208.04p
Net Gearing  11.42% -0.02% 6.80% -2.74% -6.26%

Data is provided by Morningstar

Market

Company Information
Updated Monthly
Company address Springwood Court, Springwood Close, Tytherington Business Park, Macclesfield, SK10 2XF, United Kingdom
Company website http://www.bodycote.com
Market cap(in millions)* £ 1,305.75
Listing/Admission to trading 28 Jan 1972
Trading service -
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
03-Jul-15
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 Industrial Engineering
FTSE sub-sector Industrial Machinery
Country of share register -
Segment -
MiFID Status -
Exchange market size -
SEDOL -
ISIN number -



BODYCOTE share - fundamentals