Xp Power Ltd (XPPL)

1,221.00p
   
  • Change Today:
    -0.23p
  • 52 Week High: 1,700.00
  • 52 Week Low: 973.00
  • Currency: UK Pounds
  • Shares Issued: 19.24m
  • Volume: 2,491
  • Market Cap: £234.95m

Income Statement - Unadjusted

  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19 31-Dec-18
Continuing Operations          
Revenue 290.40 240.30 233.30 199.90 195.10
           
EBITDA (6.50) 29.70 37.40 24.00 48.40
Depreciation & Amortisation (17.60) n/a n/a n/a (9.10)
           
Operating Profit/(Loss) (24.10) 29.70 37.40 24.00 39.30
Interest Payable (6.10) (1.30) (1.70) n/a (1.70)
Interest Receivable/Investment Income n/a n/a n/a n/a n/a
           
Group Profit after Interest (30.20) 28.40 35.70 24.00 37.60
Share of Assoc Cos/JV Profits n/a n/a n/a n/a n/a
           
Profit Before Tax (30.20) 28.40 35.70 24.00 37.60
Tax 10.60 (5.40) (4.00) (3.20) (7.20)
           
Profit After Tax (19.60) 23.00 31.70 20.80 30.40
           
Discontinued Operations          
Profit After Tax n/a n/a n/a n/a n/a
           
PROFIT FOR THE PERIOD (19.60) 23.00 31.70 20.80 30.40
           
Attributable to:          
Equity Shareholders' Earnings (20.00) 22.60 31.50 20.50 30.20
Minority interests 0.40 0.40 0.20 0.30 0.20
           
Equity Dividends cn/a cn/a cn/a cn/a cn/a
Retained Profit/(Loss) for the Financial Year cn/a cn/a cn/a cn/a cn/a


Per Share Record - Unadjusted 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19 31-Dec-18
Continuing EPS          
Earnings per Share - Basic (102.00p) 115.80p 163.00p 107.00p 157.80p
Earnings per Share - Diluted (101.60p) 113.80p 160.30p 105.00p 154.90p
Continuing and Discontinued EPS          
Earnings per Share - Basic (102.00p) 115.80p 163.00p 107.00p 157.80p
Earnings per Share - Diluted (101.60p) 113.80p 160.30p 105.00p 154.90p
           
Dividend per Share 94.00p 94.00p 74.00p 55.00p 85.00p


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 19.74 19.24 19.24 19.24 19.24
Weighted Average 19.62 19.51 19.33 19.15 19.13
Diluted 19.68 19.86 19.65 19.52 19.50
           
Performance Ratios          
Continuing Operations          
Operating Margin (8.30%) 12.36% 16.03% 12.01% 20.14%
Tax Rate 35.10% 19.01% 11.20% 13.33% 19.15%
Return on Capital Employed n/a 0.26% 34.25% 25.72% 4.53%
Continuing Operations & Discontinued Operations          
Return on Equity (ROE) (13.33%) 0.13% 18.46% 14.26% 2.66%
           
Financial Status          
Continuing Operations          
Interest Cover (3.95) 22.85 22.00 n/a 23.12
Revenue per Share 1,480.42p 12.43p 1,207.18p 1,043.65p 127.37p
Pre-Tax Profit per Share (153.96p) 1.47p 184.72p 125.30p 24.55p
           
Market Data          
Continuing Operations          
Earnings per Share Growth - Basic n/a -29% 52% -32% 88%
Earnings per Share Growth - Adjusted -10% -10% 38% -18% 109%
Earnings per Share Growth - Diluted n/a -29% 53% -32% 86%
PE Ratio - Adjusted 12.5 28.7 23.6 21.4 12.2
PEG - Adjusted n/a n/a 0.6 n/a 0.1
Dividend Cover 1.71 1.91 2.68 2.62 2.07
Continuing Operations & Discontinued Operations          
Earnings per Share Growth - Basic n/a -99% 52% 443% -76%
Earnings per Share Growth - Adjusted 8,769% -99% 38% 555% -74%
Earnings per Share Growth - Diluted n/a -99% 53% 443% -77%
PE Ratio - Adjusted 12.5 2,838.4 23.6 21.4 97.7
PEG - Adjusted 0.0 n/a 0.6 0.0 n/a
Dividend Cover 1.71 0.02 2.68 2.62 0.26
           
Market Capitalisation £ (Millions) 395.83 989.05 902.46 594.59 413.71
Dividend per Share 94.00p 94.00p 74.00p 55.00p 85.00p
Dividend Yield 4.7% 1.8% 1.6% 1.8% 4.0%
Dividend per Share Growth n/a 27.03% 34.55% (35.29%) 157.58%

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 5 minutes.

Note 2: Forecast figures based on normalised accounts.

 

Top of Page