Synthomer (SYNT)

Sector:

Industrial Chemicals

Index:

FTSE Small Cap

180.00p
   
  • Change Today:
      7.20p
  • 52 Week High: 334.00p
  • 52 Week Low: 122.50p
  • Currency: UK Pounds
  • Shares Issued: 163.57m
  • Volume: 560,397
  • Market Cap: £294.42m

Income Statement - Normalised

  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19 31-Dec-18
Continuing Operations          
Revenue 2,332.30 2,114.20 1,644.20 1,459.10 1,618.90
           
EBITDA 211.60 431.70 263.10 122.70 180.60
Depreciation & Amortisation (93.90) (71.30) (100.70) n/a (55.30)
           
Operating Profit/(Loss) 117.70 360.40 162.40 122.70 125.30
Interest Payable (20.70) n/a (39.30) n/a (9.50)
Interest Receivable/Investment Income n/a 6.20 1.20 n/a 1.10
           
Group Profit after Interest 104.00 378.50 124.30 113.50 116.90
Share of Assoc Cos/JV Profits n/a n/a 1.20 n/a 0.40
           
Profit Before Tax 104.00 378.50 125.50 113.50 117.30
Tax 58.20 (53.00) (37.40) (16.90) (19.80)
           
Profit After Tax 162.20 325.50 88.10 96.60 97.50
           
Discontinued Operations          
Profit After Tax (14.10) 11.00 n/a n/a n/a
           
PROFIT FOR PERIOD 148.10 336.50 88.10 105.80 97.00
           
Attributable to:          
Equity Holders of Parent Company 148.60 335.20 88.40 105.40 96.50
Minority Interests 0.50 (1.30) 0.30 (0.40) (0.50)
           
Equity Dividends cn/a cn/a cn/a cn/a cn/a
Retained Profit/(Loss) for the Financial Year c148.60 c335.20 c88.40 c105.40 c96.50


Per Share Record - Normalised 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19 31-Dec-18
Continuing EPS          
Earnings per Share - Basic 34.82p 75.00p 20.81p 24.46p 26.65p
Earnings per Share - Diluted 34.74p 74.71p 20.69p 24.33p 26.51p
Earnings per Share - Adjusted (213.61p) 553.92p 212.88p 186.36p 225.53p
Continuing and Discontinued EPS          
Earnings per Share - Basic 31.80p 0.78p 20.81p 26.80p 6.62p
Earnings per Share - Diluted 31.73p 0.78p 20.69p 26.65p 6.59p
Earnings per Share - Adjusted (377.14p) 553.92p 212.88p 186.36p 225.53p
           
Dividend per Share n/a 220.98p 85.45p 29.46p 90.08p


Key Financals 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19 31-Dec-18
Shares in Issue (millions)          
Shares in Issue - Year End 467.34 467.34 424.85 424.85 339.88
Weighted Average 467.31 432.29 424.84 393.35 363.98
Diluted 468.33 433.94 427.35 395.46 365.91
           
Performance Ratios          
Continuing Operations          
Operating Margin 5.05% 17.05% 9.88% 8.41% 7.74%
Return on Capital Employed 9.24% 0.38% 31.14% 26.71% 7.40%
Continuing Operations & Discontinued Operations          
Return on Equity 13.48% 0.31% 13.31% 15.45% 4.79%
           
Financial Status          
Continuing Operations          
Interest Cover - Continuing 6.02 n/a 4.19 n/a 13.35
Revenue per Share 499.09p 4.94p 387.01p 370.94p 111.12p
Pre-Tax Profit Per Share - Continuing 22.25p 0.88p 29.54p 28.86p 8.05p
           
Market Data          
Continuing Operations          
Earnings Per Share Growth - Basic -54% 260% -15% -8% 68%
Earnings Per Share Growth - Diluted -54% 261% -15% -8% 69%
PE Ratio - Company Adjusted 30.5 39.2 159.2 106.6 92.2
PEG - Company Adjusted n/a 0.2 n/a n/a 1.4
Dividend Cover n/a 0.34 0.24 0.83 0.30
Continuing Operations & Discontinued Operations          
Earnings per Share - Company Adjusted 3,963% -96% -22% 304% -58%
Earnings per Share - Diluted 3,969% -96% -22% 304% -58%
PE Ratio - Company Adjusted 33.4 3,760.7 159.2 97.3 371.0
PEG - Company Adjusted 0.0 n/a n/a 0.3 n/a
Dividend Cover n/a n/a 0.24 0.91 0.07
           
Market Capitalisation £ (Millions) 4,963.95 13,755.84 14,070.04 11,072.02 8,352.55
Dividend per Share n/a 220.98p 85.45p 29.46p 90.08p
Dividend Yield 0.0% 7.5% 2.6% 1.1% 3.7%
Dividend per Share Growth n/a 158.62% 190.00% (67.29%) 67.95%

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: Above ratios are on a 'per annum' basis, adjusted for corporate actions and based on the fundamentals of the primary listed security.

Note 3: Under IFRS, all figures are based on 'Continuing' operations unless otherwise stated.

Note 4: Forecast figures based on normalised accounts.

 

Top of Page