Digital Look

Welcome to Digital Look++,
you are not logged in

Bodycote (BOY)

Engineering

757.00p

	£ (Millions)	£ (Millions)	£ (Millions)	£ (Millions)	£ (Millions)
	31-Dec-23	31-Dec-22	31-Dec-21	31-Dec-20	31-Dec-19
Continuing Operations
Revenue	802.50	743.60	615.80	598.00	719.70

EBITDA	201.50	187.00	169.10	5.00	130.30
Depreciation & Amortisation	(82.10)	(84.30)	(84.30)	n/a	n/a

Operating Profit/(Loss)	119.40	102.70	84.80	5.00	130.30
Interest Payable	(8.30)	(7.10)	(6.60)	(6.70)	(4.90)
Interest Receivable/Investment Income	0.80	0.40	0.30	0.20	0.20

Group Profit after Interest	111.90	96.00	78.50	(1.50)	125.60
Share of Assoc Cos/JV Profits	n/a	n/a	n/a	n/a	n/a

Profit Before Tax	111.90	96.00	78.50	(1.50)	125.60
Tax	(24.90)	(21.00)	(17.50)	2.30	(29.90)

Profit After Tax	87.00	75.00	61.00	0.80	95.70

Discontinued Operations
Profit After Tax	n/a	n/a	n/a	n/a	n/a

PROFIT FOR PERIOD	87.00	75.00	61.00	0.80	95.70

Attributable to:
Equity Holders of Parent Company	85.80	74.40	60.50	0.40	95.50
Minority Interests	(1.20)	(0.60)	(0.50)	(0.40)	(0.20)

Equity Dividends	_cn/a	_cn/a	_cn/a	_cn/a	_cn/a
Retained Profit/(Loss) for the Financial Year	_c85.80	_c74.40	_c60.50	_c0.40	_c95.50

Per Share Record - Normalised	31-Dec-23	31-Dec-22	31-Dec-21	31-Dec-20	31-Dec-19
Continuing EPS
Earnings per Share - Basic	45.19p	39.00p	31.73p	0.21p	50.28p
Earnings per Share - Diluted	44.95p	38.88p	31.69p	0.21p	50.08p
Earnings per Share - Adjusted	45.80p	38.60p	31.20p	0.20p	52.10p
Continuing and Discontinued EPS
Earnings per Share - Basic	45.19p	39.00p	0.32p	0.21p	50.28p
Earnings per Share - Diluted	44.95p	38.88p	0.32p	0.21p	50.08p
Earnings per Share - Adjusted	45.80p	38.60p	31.20p	0.20p	52.10p

Dividend per Share	22.70p	21.30p	20.00p	32.70p	6.00p

Key Financals	31-Dec-23	31-Dec-22	31-Dec-21	31-Dec-20	31-Dec-19
Shares in Issue (millions)
Shares in Issue - Year End	191.46	191.46	191.46	191.46	191.46
Weighted Average	189.88	190.78	190.65	190.37	189.92
Diluted	190.88	191.36	190.92	190.37	190.72

Performance Ratios
Continuing Operations
Operating Margin	14.88%	13.81%	13.77%	0.84%	18.10%
Return on Capital Employed	19.53%	16.23%	0.15%	0.93%	20.62%
Continuing Operations & Discontinued Operations
Return on Equity	10.15%	8.86%	0.08%	0.05%	12.51%

Financial Status
Continuing Operations
Interest Cover - Continuing	14.48	14.52	12.89	0.78	26.63
Revenue per Share	422.64p	389.77p	3.26p	314.12p	378.95p
Pre-Tax Profit Per Share - Continuing	58.93p	50.32p	0.42p	(0.79p)	66.13p

Market Data
Continuing Operations
Earnings Per Share Growth - Basic	16%	23%	15,003%	-100%	-9%
Earnings Per Share Growth - Diluted	16%	23%	14,982%	-100%	-9%
PE Ratio - Company Adjusted	13.2	14.6	27.3	3,548.1	18.9
PEG - Company Adjusted	0.8	0.6	0.0	n/a	n/a
Dividend Cover	1.99	1.83	1.59	0.01	8.38
Continuing Operations & Discontinued Operations
Earnings per Share - Company Adjusted	16%	12,075%	52%	-100%	-9%
Earnings per Share - Diluted	16%	12,055%	52%	-100%	-9%
PE Ratio - Company Adjusted	13.2	14.6	2,702.0	3,548.1	18.9
PEG - Company Adjusted	0.8	0.0	52.0	n/a	n/a
Dividend Cover	1.99	1.83	0.02	0.01	8.38

Market Capitalisation £ (Millions)	1,138.21	1,088.43	1,657.05	1,427.31	1,822.66
Dividend per Share	22.70p	21.30p	20.00p	32.70p	6.00p
Dividend Yield	3.8%	3.7%	2.3%	4.4%	0.6%
Dividend per Share Growth	6.57%	6.50%	(38.84%)	445.00%	(68.42%)

* GAAP

a. Includes discontinued activities

b. Includes preference dividends

c. Not disclosed under IFRS

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 15 minutes.

Note 2: RiskGrade figures are provided by RiskMetrics.

Note 3: Above ratios are on a 'per annum' basis, adjusted for corporate actions and based on the fundamentals of the primary listed security.

Note 4: Under IFRS, all figures are based on 'Continuing' operations unless otherwise stated.

Note 5: Forecast figures based on normalised accounts.