Nichols (NICL)

Sector:

Beverages

Index:

FTSE AIM 50

966.00p
   
  • Change Today:
    -14.00p
  • 52 Week High: 1,200.00
  • 52 Week Low: 882.00
  • Currency: UK Pounds
  • Shares Issued: 36.97m
  • Volume: 5,103
  • Market Cap: £357.12m
  • RiskGrade: 263
  • Beta: 0.04

Income Statement - Unadjusted

  £ (Millions) £ (Millions) £ (Millions)
31-Dec-10 31-Dec-09 31-Dec-08
Continuing Operations      
Revenue 83.90 72.38 56.22
       
EBITDA 15.37 12.83 4.52
Depreciation & Amortisation (0.54) (0.62) (0.66)
       
Operating Profit/(Loss) 14.82 12.21 3.86
Interest Payable (0.16) (0.36) (0.05)
Interest Receivable/Investment Income 0.13 0.08 0.29
       
Group Profit after Interest 14.79 11.93 4.10
Share of Assoc Cos/JV Profits n/a n/a n/a
       
Profit Before Tax 14.79 11.93 4.10
Tax (3.97) (3.57) (1.14)
       
Profit After Tax 10.82 8.35 2.96
       
Discontinued Operations      
Profit After Tax n/a n/a n/a
       
PROFIT FOR THE PERIOD 10.82 8.35 2.96
       
Attributable to:      
Equity Shareholders' Earnings 10.82 8.35 2.96
Minority interests n/a n/a n/a
       
Equity Dividends cn/a cn/a cn/a
Retained Profit/(Loss) for the Financial Year cn/a cn/a cn/a


Per Share Record - Unadjusted 31-Dec-10 31-Dec-09 31-Dec-08
Continuing EPS      
Earnings per Share - Basic 29.63p 22.86p 8.10p
Earnings per Share - Diluted 29.59p 22.57p 8.10p
Continuing and Discontinued EPS      
Earnings per Share - Basic 29.63p 22.86p 8.10p
Earnings per Share - Diluted 29.59p 22.57p 8.10p
       
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 17.67% 16.87% 6.87%
Tax Rate 26.82% 29.95% 27.84%
Return on Capital Employed 80.86% 83.24% 32.47%
Continuing Operations & Discontinued Operations      
Return on Equity (ROE) 35.78% 34.02% 13.80%
       
Financial Status      
Continuing Operations      
Interest Cover 91.74 34.13 76.89
Revenue per Share 229.66p 198.03p 154.11p
Pre-Tax Profit per Share 40.49p 32.63p 11.23p
       
Market Data      
Continuing Operations      
Earnings per Share Growth - Basic 30% 182% n/a
Earnings per Share Growth - Adjusted 29% 17% n/a
Earnings per Share Growth - Diluted 31% 179% n/a
PE Ratio - Adjusted 14.9 12.8 10.2
PEG - Adjusted 0.5 0.8 n/a
Dividend Cover 2.23 1.93 1.80
Continuing Operations & Discontinued Operations      
Earnings per Share Growth - Basic 30% 182% n/a
Earnings per Share Growth - Adjusted 29% 17% n/a
Earnings per Share Growth - Diluted 31% 179% n/a
PE Ratio - Adjusted 14.9 12.8 10.2
PEG - Adjusted 0.5 0.8 n/a
Dividend Cover 2.23 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