Grainger (GRI)

Sector:

Real Estate

Index:

FTSE 250

264.00p
   
  • Change Today:
    -8.00p
  • 52 Week High: 274.80p
  • 52 Week Low: 217.60p
  • Currency: UK Pounds
  • Shares Issued: 741.56m
  • Volume: 1,022,388
  • Market Cap: £1,957.71m
  • RiskGrade: 114

Income Statement - Normalised

  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
30-Sep-23 30-Sep-22 30-Sep-21 30-Sep-20 30-Sep-19
Continuing Operations          
Revenue 267.10 279.20 248.90 214.00 222.80
           
EBITDA 60.70 342.80 196.30 146.80 171.20
Depreciation & Amortisation (1.10) (0.90) (1.20) (1.20) (1.50)
           
Operating Profit/(Loss) 59.60 341.90 195.10 145.60 169.70
Interest Payable (34.00) (34.60) (35.40) (34.90) (32.80)
Interest Receivable/Investment Income 2.20 1.30 0.20 0.40 0.30
           
Group Profit after Interest 27.80 308.60 159.90 111.30 137.20
Share of Assoc Cos/JV Profits (0.40) (0.50) (0.40) (1.70) 1.80
           
Profit Before Tax 27.40 308.10 159.50 109.60 139.00
Tax (1.80) (69.20) (42.60) n/a n/a
           
Profit After Tax 25.60 238.90 116.90 109.60 139.00
           
Discontinued Operations          
Profit After Tax n/a n/a n/a n/a n/a
           
PROFIT FOR PERIOD 25.60 238.90 116.90 109.40 139.00
           
Attributable to:          
Equity Holders of Parent Company 25.60 238.90 116.90 109.40 139.00
Minority Interests n/a n/a n/a n/a n/a
           
Equity Dividends cn/a cn/a cn/a cn/a cn/a
Retained Profit/(Loss) for the Financial Year c25.60 c238.90 c116.90 c109.40 c139.00


Per Share Record - Normalised 30-Sep-23 30-Sep-22 30-Sep-21 30-Sep-20 30-Sep-19
Continuing EPS          
Earnings per Share - Basic 3.46p 32.26p 17.25p 16.89p 24.03p
Earnings per Share - Diluted 3.46p 32.15p 17.18p 16.82p 23.92p
Earnings per Share - Adjusted 10.30p 10.20p 16.20p 12.80p 19.90p
Continuing and Discontinued EPS          
Earnings per Share - Basic 3.46p 32.26p 0.17p 16.85p 6.00p
Earnings per Share - Diluted 3.46p 32.15p 0.17p 16.79p 5.97p
Earnings per Share - Adjusted 10.30p 10.20p 16.20p 12.80p 19.90p
           
Dividend per Share 6.65p 5.97p 5.15p 5.47p 5.19p


Key Financals 30-Sep-23 30-Sep-22 30-Sep-21 30-Sep-20 30-Sep-19
Shares in Issue (millions)          
Shares in Issue - Year End 743.04 742.92 742.78 675.28 613.79
Weighted Average 739.90 740.50 677.70 649.10 578.50
Diluted 739.90 743.10 680.40 651.70 581.20
           
Performance Ratios          
Continuing Operations          
Operating Margin 22.31% 122.46% 78.38% 68.04% 76.17%
Return on Capital Employed 1.65% 9.86% 0.06% 5.08% 1.70%
Continuing Operations & Discontinued Operations          
Return on Equity 1.25% 11.35% 0.07% 7.39% 2.76%
           
Financial Status          
Continuing Operations          
Interest Cover - Continuing 1.81 9.90 5.51 4.14 5.24
Revenue per Share 36.10p 37.70p 0.37p 32.97p 9.62p
Pre-Tax Profit Per Share - Continuing 3.70p 41.61p 0.24p 16.89p 6.00p
           
Market Data          
Continuing Operations          
Earnings Per Share Growth - Basic -89% 87% 2% -30% 1,052%
Earnings Per Share Growth - Diluted -89% 87% 2% -30% 1,055%
PE Ratio - Company Adjusted 67.5 7.1 17.7 17.6 10.2
PEG - Company Adjusted n/a 0.1 8.8 n/a 0.0
Dividend Cover 0.52 5.40 3.35 3.09 4.63
Continuing Operations & Discontinued Operations          
Earnings per Share - Company Adjusted -89% 18,429% -99% 181% 239%
Earnings per Share - Diluted -89% 18,438% -99% 181% 240%
PE Ratio - Company Adjusted 67.5 7.1 1,751.7 17.6 41.0
PEG - Company Adjusted n/a 0.0 n/a 0.1 0.2
Dividend Cover 0.52 5.40 0.03 3.08 1.16
           
Market Capitalisation £ (Millions) 1,735.75 1,704.26 2,265.47 2,006.95 1,509.92
Dividend per Share 6.65p 5.97p 5.15p 5.47p 5.19p
Dividend Yield 2.8% 2.6% 1.7% 1.8% 2.1%
Dividend per Share Growth 11.39% 15.92% (5.85%) 5.39% 108.38%

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