Digital Look

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

Xaar (XAR)

Engineering

115.00p

Trade now with Barclays Stockbrokers

	£ (Millions)	£ (Millions)	£ (Millions)	£ (Millions)	£ (Millions)
	31-Dec-13	31-Dec-12	31-Dec-11	31-Dec-10	31-Dec-09
Continuing Operations
Revenue	137.13	86.30	68.71	54.68	41.50

EBITDA	48.88	24.91	15.42	9.63	7.83
Depreciation & Amortisation	(8.30)	(7.39)	(5.97)	(4.80)	(4.76)

Operating Profit/(Loss)	40.58	17.52	9.44	4.82	3.06
Interest Payable	(0.06)	(0.03)	(0.06)	(0.09)	(0.04)
Interest Receivable/Investment Income	0.44	0.19	0.09	0.04	0.12

Group Profit after Interest	40.97	17.67	9.47	4.77	3.14
Share of Assoc Cos/JV Profits	n/a	n/a	n/a	n/a	n/a

Profit Before Tax	40.97	17.67	9.47	4.77	3.14
Tax	(7.63)	(3.35)	(2.31)	(1.14)	(0.34)

Profit After Tax	33.34	14.32	7.17	3.63	2.80

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

PROFIT FOR PERIOD	33.34	14.32	7.17	3.63	2.80

Attributable to:
Equity Holders of Parent Company	33.34	14.32	7.17	3.63	2.80
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	_c33.34	_c14.32	_c7.17	_c3.63	_c2.80

Per Share Record - Normalised	31-Dec-13	31-Dec-12	31-Dec-11	31-Dec-10	31-Dec-09
Continuing EPS
Earnings per Share - Basic	45.27p	19.85p	10.11p	5.77p	4.53p
Earnings per Share - Diluted	43.50p	19.21p	9.70p	5.56p	4.52p
Earnings per Share - Adjusted	44.90p	20.70p	11.20p	6.50p	3.30p
Continuing and Discontinued EPS
Earnings per Share - Basic	45.27p	19.85p	10.11p	5.77p	4.53p
Earnings per Share - Diluted	43.50p	19.21p	9.70p	5.56p	4.52p
Earnings per Share - Adjusted	44.90p	20.70p	11.20p	6.50p	3.30p

Dividend per Share	8.00p	4.00p	3.00p	2.50p	2.50p

Key Financals	31-Dec-13	31-Dec-12	31-Dec-11	31-Dec-10	31-Dec-09
Shares in Issue (millions)
Shares in Issue - Year End	74.46	73.25	71.09	72.37	63.51
Weighted Average	73.65	72.15	70.88	63.01	61.80
Diluted	76.64	74.57	73.89	65.32	61.93

Performance Ratios
Continuing Operations
Operating Margin	29.59%	20.30%	13.74%	8.82%	7.38%
Return on Capital Employed	38.19%	24.83%	16.40%	9.45%	9.62%
Continuing Operations & Discontinued Operations
Return on Equity	30.21%	19.25%	11.59%	6.61%	7.52%

Financial Status
Continuing Operations
Interest Cover - Continuing	n/a	n/a	n/a	52.86	88.33
Revenue per Share	186.18p	119.61p	96.94p	86.78p	67.15p
Pre-Tax Profit Per Share - Continuing	55.62p	24.49p	13.36p	7.57p	5.09p

Market Data
Continuing Operations
Earnings Per Share Growth - Basic	128%	96%	75%	27%	-29%
Earnings Per Share Growth - Diluted	126%	98%	74%	23%	-28%
PE Ratio - Company Adjusted	24.7	14.1	24.0	41.5	17.8
PEG - Company Adjusted	0.2	0.1	0.3	1.5	n/a
Dividend Cover	5.66	4.96	3.37	2.31	1.81
Continuing Operations & Discontinued Operations
Earnings per Share - Company Adjusted	128%	96%	75%	27%	-29%
Earnings per Share - Diluted	126%	98%	74%	23%	-28%
PE Ratio - Company Adjusted	24.7	14.1	24.0	41.5	17.8
PEG - Company Adjusted	0.2	0.1	0.3	1.5	n/a
Dividend Cover	5.66	4.96	3.37	2.31	1.81

Market Capitalisation £ (Millions)	833.96	204.74	172.40	173.32	51.12
Dividend per Share	8.00p	4.00p	3.00p	2.50p	2.50p
Dividend Yield	0.7%	1.4%	1.2%	1.0%	3.1%
Dividend per Share Growth	100.00%	33.33%	20.00%	n/a	n/a

* 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.