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

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

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

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