Indivior (INDV)

Sector:

Pharma and Biotech

Index:

FTSE 250

1,408.00p
   
  • Change Today:
      8.00p
  • 52 Week High: 1,885.00
  • 52 Week Low: 1,135.00
  • Currency: UK Pounds
  • Shares Issued: 135.44m
  • Volume: 460,023
  • Market Cap: £1,906.97m
  • RiskGrade: 314

Income Statement - Normalised

  $ (Millions) $ (Millions) $ (Millions) $ (Millions) $ (Millions)
31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Continuing Operations          
Revenue 1,093.00 901.00 791.00 647.00 785.00
           
EBITDA 24.00 (64.00) 200.00 109.00 230.00
Depreciation & Amortisation (28.00) (21.00) (13.00) (26.00) (28.00)
           
Operating Profit/(Loss) (4.00) (85.00) 187.00 83.00 202.00
Interest Payable (38.00) (29.00) (26.00) (26.00) (22.00)
Interest Receivable/Investment Income 43.00 19.00 4.00 9.00 24.00
           
Group Profit after Interest 1.00 (95.00) 165.00 66.00 204.00
Share of Assoc Cos/JV Profits n/a n/a n/a n/a n/a
           
Profit Before Tax 1.00 (95.00) 165.00 66.00 204.00
Tax 1.00 42.00 (25.00) (12.00) (28.00)
           
Profit After Tax 2.00 (53.00) 140.00 54.00 176.00
           
Discontinued Operations          
Profit After Tax n/a n/a n/a n/a n/a
           
PROFIT FOR PERIOD 2.00 (53.00) 140.00 54.00 176.00
           
Attributable to:          
Equity Holders of Parent Company 2.00 (53.00) 140.00 54.00 176.00
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 c2.00 c(53.00) c140.00 c54.00 c176.00


Per Share Record - Normalised 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Continuing EPS          
Earnings per Share - Basic 1.46¢ (38.13¢) 96.11¢ 7.37¢ 24.10¢
Earnings per Share - Diluted 1.41¢ (38.13¢) 92.14¢ 7.01¢ 23.30¢
Earnings per Share - Adjusted 1.00¢ (38.00¢) 19.20¢ 40.00¢ 120.00¢
Continuing and Discontinued EPS          
Earnings per Share - Basic 1.46¢ (38.13¢) 0.97¢ 7.37¢ 8.03¢
Earnings per Share - Diluted 1.41¢ (38.13¢) 0.93¢ 7.01¢ 7.77¢
Earnings per Share - Adjusted 1.00¢ (38.00¢) 19.20¢ 40.00¢ 120.00¢
           
Dividend per Share n/a n/a n/a n/a n/a


Key Financals 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Shares in Issue (millions)          
Shares in Issue - Year End 136.53 136.48 702.44 733.64 730.79
Weighted Average 137.31 139.01 145.66 732.86 730.23
Diluted 141.80 139.01 151.94 769.99 755.36
           
Performance Ratios          
Continuing Operations          
Operating Margin (0.37%) (9.43%) 23.64% 12.83% 25.73%
Return on Capital Employed n/a n/a 0.39% 23.31% 7.95%
Continuing Operations & Discontinued Operations          
Return on Equity 16.67% (94.64%) 0.51% 40.60% 9.37%
           
Financial Status          
Continuing Operations          
Interest Cover - Continuing 1.03 (2.28) 7.35 3.54 10.27
Revenue per Share 796.03¢ 648.15¢ 5.48¢ 88.28¢ 35.83¢
Pre-Tax Profit Per Share - Continuing 0.73¢ (68.34¢) 1.14¢ 9.01¢ 9.31¢
           
Market Data          
Continuing Operations          
Earnings Per Share Growth - Basic n/a n/a 1,204% -69% -32%
Earnings Per Share Growth - Diluted n/a n/a 1,214% -70% -32%
PE Ratio - Company Adjusted 1,016.4 n/a 16.7 92.2 10.1
PEG - Company Adjusted n/a n/a 0.0 n/a n/a
Dividend Cover n/a n/a n/a n/a n/a
Continuing Operations & Discontinued Operations          
Earnings per Share - Company Adjusted n/a n/a -87% -8% -77%
Earnings per Share - Diluted n/a n/a -87% -10% -77%
PE Ratio - Company Adjusted 1,016.4 n/a 1,654.7 92.2 30.3
PEG - Company Adjusted n/a n/a n/a n/a n/a
Dividend Cover n/a n/a n/a n/a n/a
           
Market Capitalisation $ (Millions) 1,617.83 2,527.63 9,026.35 3,990.98 1,425.04
Dividend per Share n/a n/a n/a n/a n/a
Dividend Yield 0.0% 0.0% 0.0% 0.0% 0.0%
Dividend per Share Growth n/a n/a n/a n/a 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