Derwent London (DLN)

Sector:

Property Investment Trusts

Index:

FTSE 250

2,068.00p
   
  • Change Today:
    -28.00p
  • 52 Week High: 2,508.00p
  • 52 Week Low: 1,682.00p
  • Currency: UK Pounds
  • Shares Issued: 112.29m
  • Volume: 43,783
  • Market Cap: £2,322.18m
  • RiskGrade: 145
  • Beta: 0.01

Income Statement - Normalised

  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Continuing Operations          
Revenue 276.90 265.90 248.80 241.30 268.60
           
EBITDA 156.60 (435.30) 169.20 158.40 (53.90)
Depreciation & Amortisation (1.00) (1.10) (2.10) (4.70) (4.20)
           
Operating Profit/(Loss) 155.60 (436.40) 167.10 153.70 (58.10)
Interest Payable (39.90) (40.40) (39.70) (28.10) (30.10)
Interest Receivable/Investment Income 0.30 0.90 0.30 n/a 0.20
           
Group Profit after Interest 116.00 (475.90) 127.70 125.60 (88.00)
Share of Assoc Cos/JV Profits n/a n/a (7.30) 0.30 n/a
           
Profit Before Tax 116.00 (475.90) 120.40 125.90 (88.00)
Tax (0.10) (0.50) (0.70) (0.20) 0.60
           
Profit After Tax 115.90 (476.40) 119.70 125.70 (87.40)
           
Discontinued Operations          
Profit After Tax n/a n/a n/a n/a n/a
           
PROFIT FOR PERIOD 115.90 (476.40) 119.70 125.00 (87.40)
           
Attributable to:          
Equity Holders of Parent Company 115.90 (476.40) 119.70 123.90 (88.70)
Minority Interests n/a n/a n/a (1.10) (1.30)
           
Equity Dividends cn/a cn/a cn/a cn/a cn/a
Retained Profit/(Loss) for the Financial Year c115.90 c(476.40) c119.70 c123.90 c(88.70)


Per Share Record - Normalised 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Continuing EPS          
Earnings per Share - Basic 103.24p (424.25p) 106.62p 110.96p (79.26p)
Earnings per Share - Diluted 102.93p (423.34p) 106.48p 110.83p (79.01p)
Earnings per Share - Adjusted 106.50p 102.00p 106.60p 108.50p 99.20p
Continuing and Discontinued EPS          
Earnings per Share - Basic 103.24p (424.25p) 106.62p 1.11p (79.26p)
Earnings per Share - Diluted 102.93p (423.34p) 106.48p 1.11p (79.01p)
Earnings per Share - Adjusted 106.50p 102.00p 106.60p 108.50p 99.20p
           
Dividend per Share 80.50p 79.50p 78.50p 76.50p 74.45p


Key Financals 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Shares in Issue (millions)          
Shares in Issue - Year End 112.29 112.29 112.29 112.21 111.96
Weighted Average 112.26 112.29 112.27 112.29 111.91
Diluted 112.60 112.53 112.41 112.43 112.26
           
Performance Ratios          
Continuing Operations          
Operating Margin 56.19% (164.12%) 67.16% 63.70% (21.63%)
Return on Capital Employed n/a n/a n/a n/a n/a
Continuing Operations & Discontinued Operations          
Return on Equity 3.27% (13.58%) 2.94% 0.03% (2.08%)
           
Financial Status          
Continuing Operations          
Interest Cover - Continuing 3.91 (10.78) 4.03 5.48 (1.92)
Revenue per Share 246.66p 236.79p 221.61p 2.17p 240.01p
Pre-Tax Profit Per Share - Continuing 103.33p (423.81p) 107.24p 1.13p (78.63p)
           
Market Data          
Continuing Operations          
Earnings Per Share Growth - Basic n/a n/a -4% n/a n/a
Earnings Per Share Growth - Diluted n/a n/a -4% n/a n/a
PE Ratio - Company Adjusted 19.0 n/a 22.2 30.8 n/a
PEG - Company Adjusted n/a n/a n/a n/a n/a
Dividend Cover 1.28 (5.34) 1.36 1.45 (1.06)
Continuing Operations & Discontinued Operations          
Earnings per Share - Company Adjusted n/a n/a 9,473% n/a n/a
Earnings per Share - Diluted n/a n/a 9,472% n/a n/a
PE Ratio - Company Adjusted 19.0 n/a 22.2 3,066.2 n/a
PEG - Company Adjusted n/a n/a 0.0 n/a n/a
Dividend Cover 1.28 (5.34) 1.36 0.01 (1.06)
           
Market Capitalisation £ (Millions) 2,199.78 2,650.07 2,659.04 3,831.92 3,466.33
Dividend per Share 80.50p 79.50p 78.50p 76.50p 74.45p
Dividend Yield 4.1% 3.4% 3.3% 2.2% 2.4%
Dividend per Share Growth 1.26% 1.27% 2.61% 2.75% 2.76%

Key

* 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.

 

Top of Page