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-12 31-Dec-13 31-Dec-14 31-Dec-15 31-Dec-16
Continuing Operations
Revenue  587.80 619.60 609.10 567.20 600.60
Operating Profit/(Loss)  93.00 102.10 107.00 77.90 94.50
Net Interest  0.50 0.60 0.30 0.40 0.20
Profit Before Tax  90.00 98.40 103.70 75.00 91.90
Profit After Tax  67.20 73.10 79.30 56.20 67.00
Discontinued Operations
Profit After Tax  0.00 0.00 0.00 0.00 0.00
PROFIT FOR THE PERIOD  67.20 73.10 79.30 56.20 67.00
Attributable to:
Minority Interests  -0.10 -0.10 0.10 0.00 0.00
Equity Holders of Parent Company  67.10 73.00 79.40 56.20 67.00
 
Continuing EPS
Earnings per Share - Basic  35.90p 38.50p 41.70p 29.60p 35.20p
Earnings per Share - Diluted  35.90p 38.50p 41.70p 29.60p 35.20p
Earnings per Share - Adjusted  37.50p 41.20p 43.80p 39.50p 37.00p
Continuing and Discontinued EPS
Earnings per Share - Basic  35.90p 38.50p 41.70p 29.60p 35.20p
Earnings per Share - Diluted  35.90p 38.50p 41.70p 29.60p 35.20p
Earnings per Share - Adjusted  37.50p 41.20p 43.80p 39.50p 37.00p
 
Dividend per Share  11.30p 12.70p 13.70p 14.60p 15.30p

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  404.10 412.50 392.60 378.00 440.50
Intangible Assets  166.80 167.90 172.10 175.20 206.70
Investment Properties  0.00 0.00 0.00 0.00 0.00
Investments  1.60 1.70 0.00 0.20 0.00
Other Financial Assets  0.00 0.00 0.00 0.00 0.00
Other Non-Current Assets  79.70 63.20 70.80 83.20 101.40
  652.20 645.30 635.50 636.60 748.60
Current Assets
Inventories  18.40 18.70 20.90 19.50 16.60
Trade & Other Receivables  110.10 125.40 129.30 132.00 145.30
Cash at Bank & in Hand  10.00 16.90 38.50 16.20 12.00
Current Asset Investments  0.00 0.00 0.00 0.00 0.10
Other Current Assets  2.10 2.30 0.90 1.20 1.80
  140.60 163.30 189.60 168.90 175.80
 
Total Assets  792.80 808.60 825.10 805.50 924.40
 
Liabilities
Current Liabilities
Borrowings  -43.60 -1.70 -2.60 -3.90 -5.90
Other Current Liabilities  -155.60 -166.10 -159.60 -160.90 -181.70
  -199.20 -167.80 -162.20 -164.80 -187.60
 
Net Current Assets  -58.60 -4.50 27.40 4.10 -11.80
 
Non-Current Liabilities
Borrowings  -0.60 -0.20 -0.20 0.00 -5.00
Provisions  -65.80 -71.10 -71.10 -70.70 -77.60
Other Non-Current Liabilities  -23.10 -22.10 -20.70 -20.40 -25.90
  -89.50 -93.40 -92.00 -91.10 -108.50
 
Other Liabilities  n/a n/a n/a n/a n/a
Total Liabilities  -288.70 -261.20 -254.20 -255.90 -296.10
 
Net Assets  504.10 547.40 570.90 549.60 628.30
 
Capital & Reserves
Share Capital  33.10 33.10 33.10 33.10 33.10
Share Premium Account  177.10 177.10 177.10 177.10 177.10
Other Reserves  140.80 139.30 126.50 119.00 183.40
Retained Earnings  151.70 197.30 233.70 220.00 234.30
Shareholders Funds  502.70 546.80 570.40 549.20 627.90
 
Minority Interests/Other Equity  1.40 0.60 0.50 0.40 0.40
Total Equity  504.10 547.40 570.90 549.60 628.30

Ratios - based on IFRS 31-Dec-12 31-Dec-13 31-Dec-14 31-Dec-15 31-Dec-16
Continuing Operations
PE Ratio - Adjusted  12.08 16.26 14.78 14.39 17.41
PEG - Adjusted  0.82 1.65 2.34 -1.47 -2.75
Earnings per Share Growth - Adjusted  14.68% 9.87% 6.31% -9.82% -6.33%
Dividend Cover  3.32 3.24 3.20 2.71 2.42
Revenue Per Share  314.36p 327.13p 320.17p 298.54p 315.83p
Pre-Tax Profit per Share  48.13p 51.95p 54.51p 39.48p 48.33p
Operating Margin  15.36% 15.96% 17.06% 13.28% 15.33%
Return on Capital Employed  19.41% 21.02% 21.24% 16.15% 17.33%
 
Continuing & Discontinued Operations
Dividend Yield  2.50% 1.90% 2.12% 2.57% 2.38%
Dividend per Share Growth  20.86% 12.39% 7.87% 6.57% 4.79%
Net Asset Value per Share (exc. Intangibles)  175.47p 197.90p 208.04p 195.35p 220.00p
Net Gearing  6.80% -2.74% -6.26% -2.24% -0.18%

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)* £ 1,563.84
Listing/Admission to trading 28 Jan 1972
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
23-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 Industrial Engineering
FTSE sub-sector Industrial Machinery
Country of share register GB
Segment STMM
MiFID Status Regulated Market
Exchange market size 3,000
SEDOL B3FLWH9
ISIN number GB00B3FLWH99



BODYCOTE share fundamentals (BOY)