Cranswick (CWK)

Sector:

Food

Index:

FTSE 250

4,445.00p
   
  • Change Today:
      50.00p
  • 52 Week High: 4,515.00
  • 52 Week Low: 3,170.00
  • Currency: UK Pounds
  • Shares Issued: 54.04m
  • Volume: 123,465
  • Market Cap: £2,402.23m
  • RiskGrade: 93

Dividend Data

  30-Mar-2425-Mar-2326-Mar-2227-Mar-2128-Mar-20
Interim Dividend22.70p20.60p20.00p18.70p16.70p
Final Dividend67.30p58.80p55.60p51.30p43.70p
Total Dividend90.00p79.40p75.60p70.00p60.40p
For more dividend details, click here

Fundamentals - based on IFRS

  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
Income Statement 30-Mar-24 25-Mar-23 26-Mar-22 27-Mar-21 28-Mar-20
Continuing Operations          
Revenue 2,599.30 2,323.00 2,008.50 1,898.40 1,667.20
Operating Profit/(Loss) 166.90 145.90 133.60 117.60 106.80
Net Interest (8.90) (6.40) (3.70) (2.80) (2.80)
Profit Before Tax 158.40 139.50 129.90 114.80 104.00
Profit After Tax 113.10 111.40 103.50 92.50 82.70
Discontinued Operations          
Profit After Tax n/a n/a n/a n/a n/a
PROFIT FOR THE PERIOD 113.10 111.40 103.50 92.50 82.70
Attributable to:          
Equity Holders of Parent Company 113.10 111.40 103.50 92.50 82.70
Minority Interests n/a n/a n/a n/a n/a
           
Continuing EPS          
Earnings per Share - Basic 210.40p 208.30p 195.70p 176.40p 159.10p
Earnings per Share - Diluted 209.70p 207.80p 194.80p 175.60p 158.60p
Earnings per Share - Adjusted 242.80p 210.00p 205.40p 199.30p 156.40p
Continuing and Discontinued EPS          
Earnings per Share - Basic 210.40p 208.30p 195.70p 176.40p 159.10p
Earnings per Share - Diluted 209.70p 207.80p 194.80p 175.60p 158.60p
Earnings per Share - Adjusted 242.80p 210.00p 205.40p 199.30p 156.40p
           
Dividend per Share 90.00p 79.40p 75.60p 70.00p 60.40p
  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
Balance Sheet 30-Mar-24 25-Mar-23 26-Mar-22 27-Mar-21 28-Mar-20
Assets          
Non-Current Assets          
Property, Plant & Equipment 611.30 540.40 500.30 445.50 422.50
Intangible Assets 213.50 223.20 231.30 203.80 207.30
Investment Properties n/a n/a n/a n/a n/a
Investments 0.90 6.30 2.70 2.40 3.80
Other Financial Assets n/a n/a n/a n/a n/a
Other Non-Current Assets 6.60 0.20 8.30 5.70 7.20
  832.30 770.10 742.60 657.40 640.80
Current Assets          
Inventories 113.70 113.00 105.20 81.80 75.50
Trade & Other Receivables 327.30 288.50 244.40 221.70 213.60
Cash at Bank & in Hand 27.00 20.30 0.20 39.00 21.50
Current Asset Investments n/a n/a n/a n/a n/a
Other Current Assets 83.70 72.90 50.70 42.00 44.10
  551.70 494.70 400.50 384.50 354.70
           
Other Assets n/a n/a n/a n/a n/a
Total Assets 1,384.00 1,264.80 1,143.10 1,041.90 995.50
           
Liabilities          
Current Liabilities          
Borrowings 19.60 14.50 16.90 13.50 22.30
Other Current Liabilities 311.80 273.60 242.90 218.70 191.50
  331.40 288.10 259.80 232.20 213.80
           
Net Current Assets cn/a cn/a cn/a cn/a cn/a
           
Non-Current Liabilities          
Borrowings 109.20 110.00 92.40 118.90 158.10
Provisions 31.00 23.40 21.40 3.90 8.30
Other Non-Current Liabilities 0.90 0.40 0.60 0.80 0.80
  141.10 133.80 114.40 123.60 167.20
           
Other Liabilities n/a n/a n/a n/a n/a
Total Liabilities 472.50 421.90 374.20 355.80 381.00
           
Net Assets 911.50 842.90 768.90 686.10 614.50
           
Capital & Reserves          
Share Capital 5.40 5.40 5.30 5.30 5.20
Share Premium Account 128.30 123.90 115.90 106.40 98.50
Other Reserves (3.90) 49.00 44.00 37.30 31.70
Retained Earnings 781.70 664.60 603.70 537.10 479.10
Shareholders Funds 911.50 842.90 768.90 686.10 614.50
           
Minority Interests/Other Equity n/a n/a n/a n/a n/a
Total Equity 911.50 842.90 768.90 686.10 614.50
Cash Flow 30-Mar-24 25-Mar-23 26-Mar-22 27-Mar-21 28-Mar-20
Net Cash Flow From Operating Activities 228.40 153.00 160.00 181.40 117.00
Returns On Investment & Servicing of Finance fn/a fn/a fn/a fn/a fn/a
Taxation Paid fn/a fn/a fn/a fn/a fn/a
Net Cash Flow from Investing Activities (123.30) (83.80) (130.90) (81.80) (164.30)
Acquisitions & Disposals gn/a gn/a gn/a gn/a gn/a
Dividends Paid fn/a fn/a fn/a fn/a fn/a
Management of Liquid Resources cn/a cn/a cn/a cn/a cn/a
Net Cash Flow from Financing Activities (98.40) (49.10) (67.90) (82.10) 48.30
Net Increase/Decrease In Cash 6.70 20.10 (38.80) 17.50 1.00
Ratios - based on IFRS 30-Mar-24 25-Mar-23 26-Mar-22 27-Mar-21 28-Mar-20
Continuing Operations          
PE Ratio - Adjusted 16.9 14.4 17.5 18.1 22.2
PEG - Adjusted 1.1 7.2 5.8 0.7 2.8
Earnings per Share Growth - Adjusted 16% 2% 3% 27% 8%
Dividend Cover 2.70 2.64 2.72 2.85 2.59
Revenue per Share 4,809.66p 4,345.22p 3,795.14p 36.52p 3,225.93p
Pre-Tax Profit per Share 293.10p 260.94p 245.45p 2.21p 201.23p
Operating Margin 6.42% 6.28% 6.65% 6.19% 6.41%
Return on Capital Employed 19.50% 19.01% 19.99% 0.19% 18.02%
Continuing & Discontinued Operations          
PE Ratio - Adjusted 16.9 14.4 17.5 1,789.5 22.1
PEG - Adjusted 1.1 7.2 0.0 n/a 2.5
Earnings per Share Growth - Adjusted 16% 2% 10,110% -99% 9%
Dividend Cover 2.70 2.64 2.72 0.03 2.60
           
Dividend Yield 2.2% 2.6% 2.1% 1.9% 1.7%
Dividend per Share Growth 13.35% 5.03% 8.00% 15.89% 8.05%
Operating Cash Flow per Share 422.62p 286.19p 302.33p 345.73p 225.15p
Cash Incr/Decr per Share 12.40p 37.60p (73.31p) 0.34p 1.94p
Net Asset Value per Share (exc. Intangibles) 1,291.56p 1,159.16p 1,015.82p 919.21p 783.59p
Net Gearing 11.17% 12.36% 14.19% 13.61% 25.86%

Key

* GAAP

a. Includes discontinued activities

b. Including assets due in more than one year

c. Not disclosed under IFRS

d. Total fixed assets

e. Includes borrowings

f. Included in cash flow from operating activities under IFRS

g. Included in net cash from investing activities under IFRS

h. Pre-tax

i. Capital expenditure

j. Based on operating cash flow before tax

k. Issue of ordinary shares

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