Nichols (NICL)

Sector:

Beverages

Index:

FTSE AIM 50

 998.00p
   
  • Change Today:
      0.000p
  • 52 Week High: 1,200.00
  • 52 Week Low: 882.00
  • Currency: UK Pounds
  • Shares Issued: 36.97m
  • Volume: 0
  • Market Cap: £368.95m
  • RiskGrade: 263

Income Statement - Normalised

  £ (Millions) £ (Millions) £ (Millions)
31-Dec-10 31-Dec-09 31-Dec-08
Continuing Operations      
Revenue 83.90 72.38 56.22
       
EBITDA 15.90 13.13 10.48
Depreciation & Amortisation (0.54) (0.62) (0.66)
       
Operating Profit/(Loss) 15.36 12.51 9.82
Interest Payable (0.16) (0.36) (0.05)
Interest Receivable/Investment Income 0.13 0.08 0.29
       
Group Profit after Interest 15.32 12.23 10.06
Share of Assoc Cos/JV Profits n/a n/a n/a
       
Profit Before Tax 15.32 12.23 10.06
Tax (4.04) (3.65) (2.73)
       
Profit After Tax 11.28 8.58 7.33
       
Discontinued Operations      
Profit After Tax n/a n/a n/a
       
PROFIT FOR PERIOD 11.28 8.58 7.33
       
Attributable to:      
Equity Holders of Parent Company 11.28 8.58 7.33
Minority Interests n/a n/a n/a
       
Equity Dividends cn/a cn/a cn/a
Retained Profit/(Loss) for the Financial Year c11.28 c8.58 c7.33


Per Share Record - Normalised 31-Dec-10 31-Dec-09 31-Dec-08
Continuing EPS      
Earnings per Share - Basic 30.88p 23.48p 20.08p
Earnings per Share - Diluted 30.84p 23.19p 20.07p
Earnings per Share - Adjusted 30.23p 23.44p 20.03p
Continuing and Discontinued EPS      
Earnings per Share - Basic 30.88p 23.48p 20.08p
Earnings per Share - Diluted 30.84p 23.19p 20.07p
Earnings per Share - Adjusted 30.23p 23.44p 20.03p
       
Dividend per Share 13.55p 12.15p 11.15p


Key Financals 31-Dec-10 31-Dec-09 31-Dec-08
Shares in Issue (millions)      
Shares in Issue - Year End 36.97 36.97 36.97
Weighted Average 36.53 36.55 36.48
Diluted 36.58 37.01 36.51
       
Performance Ratios      
Continuing Operations      
Operating Margin 18.31% 17.29% 17.47%
Return on Capital Employed 83.77% 85.32% 82.55%
Continuing Operations & Discontinued Operations      
Return on Equity 37.30% 34.94% 34.20%
       
Financial Status      
Continuing Operations      
Interest Cover - Continuing 95.01 34.97 n/a
Revenue per Share 229.66p 198.03p 154.11p
Pre-Tax Profit Per Share - Continuing 41.95p 33.47p 27.57p
       
Market Data      
Continuing Operations      
Earnings Per Share Growth - Basic 32% 17% n/a
Earnings Per Share Growth - Diluted 33% 16% n/a
PE Ratio - Company Adjusted 14.6 12.8 10.2
PEG - Company Adjusted 0.5 0.8 n/a
Dividend Cover 2.28 1.93 1.80
Continuing Operations & Discontinued Operations      
Earnings per Share - Company Adjusted 32% 17% n/a
Earnings per Share - Diluted 33% 16% n/a
PE Ratio - Company Adjusted 14.6 12.8 10.2
PEG - Company Adjusted 0.5 0.8 n/a
Dividend Cover 2.28 1.93 1.80
       
Market Capitalisation £ (Millions) 166.91 111.28 75.42
Dividend per Share 13.55p 12.15p 11.15p
Dividend Yield 3.0% 4.0% 5.5%
Dividend per Share Growth 11.52% 8.97% n/a

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