Robinson (RBN)

Sector:

Manufacturing

Index:

FTSE AIM All-Share

 97.50p
   
  • Change Today:
      0.000p
  • 52 Week High: 110.00
  • 52 Week Low: 87.50
  • Currency: UK Pounds
  • Shares Issued: 16.75m
  • Volume: 0
  • Market Cap: £16.33m
  • RiskGrade: 173

Dividend Data

  31-Dec-2331-Dec-2231-Dec-2131-Dec-2031-Dec-19
Interim Dividend2.50p2.50p2.50pn/a2.50p
Final Dividend3.00p3.00p3.00p3.00pn/a
Total Dividend5.50p5.50p5.50p8.50p2.50p
For more dividend details, click here

Fundamentals - based on IFRS

  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
Income Statement 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Continuing Operations          
Revenue 49.67 50.53 45.95 37.20 35.08
Operating Profit/(Loss) 0.10 2.80 0.22 1.88 1.71
Net Interest (0.76) (0.51) (0.37) (0.13) (0.20)
Profit Before Tax (0.66) 2.29 (0.15) 1.75 1.51
Profit After Tax (0.82) 2.34 0.03 1.41 1.21
Discontinued Operations          
Profit After Tax n/a n/a n/a n/a n/a
PROFIT FOR THE PERIOD (0.82) 2.34 0.03 1.41 1.21
Attributable to:          
Equity Holders of Parent Company (0.82) 2.34 0.03 1.41 1.21
Minority Interests n/a n/a n/a n/a n/a
           
Continuing EPS          
Earnings per Share - Basic (4.90p) 14.00p 0.20p 8.50p 7.30p
Earnings per Share - Diluted (4.90p) 14.00p 0.20p 8.40p 7.30p
Earnings per Share - Adjusted (4.90p) 14.00p 0.20p 8.50p 7.30p
Continuing and Discontinued EPS          
Earnings per Share - Basic (4.90p) 14.00p 0.20p 8.50p 7.30p
Earnings per Share - Diluted (4.90p) 14.00p 0.20p 8.40p 7.30p
Earnings per Share - Adjusted (4.90p) 14.00p 0.20p 8.50p 7.30p
           
Dividend per Share 5.50p 5.50p 5.50p 8.50p 2.50p
  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
Balance Sheet 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Assets          
Non-Current Assets          
Property, Plant & Equipment 23.92 22.96 24.89 20.87 18.34
Intangible Assets 3.55 4.49 5.26 3.90 4.76
Investment Properties n/a n/a n/a n/a n/a
Investments n/a n/a n/a n/a n/a
Other Financial Assets n/a n/a n/a n/a n/a
Other Non-Current Assets 0.51 1.29 1.19 0.98 0.94
  27.98 28.75 31.34 25.75 24.03
Current Assets          
Inventories 4.75 5.16 5.07 3.11 2.77
Trade & Other Receivables 10.64 9.52 10.03 9.19 9.65
Cash at Bank & in Hand 3.58 5.10 2.78 1.39 1.40
Current Asset Investments n/a n/a n/a n/a n/a
Other Current Assets n/a 0.75 0.24 n/a n/a
  18.96 20.53 18.11 13.68 13.81
           
Other Assets n/a n/a n/a n/a n/a
Total Assets 46.93 49.27 49.46 39.43 37.85
           
Liabilities          
Current Liabilities          
Borrowings 3.53 5.53 1.68 3.26 3.71
Other Current Liabilities 10.29 9.54 10.38 6.56 5.32
  13.81 15.08 12.06 9.82 9.03
           
Net Current Assets cn/a cn/a cn/a cn/a cn/a
           
Non-Current Liabilities          
Borrowings 6.35 8.74 14.22 4.99 4.64
Provisions 1.22 1.51 1.50 1.22 1.26
Other Non-Current Liabilities n/a n/a n/a n/a n/a
  7.57 10.25 15.72 6.21 5.90
           
Other Liabilities n/a n/a n/a n/a n/a
Total Liabilities 21.38 25.33 27.79 16.02 14.93
           
Net Assets 25.55 23.94 21.67 23.40 22.92
           
Capital & Reserves          
Share Capital 0.08 0.08 0.08 0.08 0.08
Share Premium Account 0.83 0.83 0.83 0.73 0.73
Other Reserves 3.91 3.70 3.33 4.51 4.72
Retained Earnings 20.73 19.33 17.43 18.08 17.39
Shareholders Funds 25.55 23.94 21.67 23.40 22.92
           
Minority Interests/Other Equity n/a n/a n/a n/a n/a
Total Equity 25.55 23.94 21.67 23.40 22.92
Cash Flow 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Net Cash Flow From Operating Activities 4.00 6.77 4.95 5.93 4.52
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 (3.27) (1.27) (5.69) (4.59) (1.66)
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 (2.36) (3.23) 4.47 (0.54) 0.30
Net Increase/Decrease In Cash (1.63) 2.27 3.72 0.80 3.16
Ratios - based on IFRS 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Continuing Operations          
PE Ratio - Adjusted n/a 5.7 425.0 18.1 11.0
PEG - Adjusted n/a 0.0 n/a 1.1 0.1
Earnings per Share Growth - Adjusted n/a 6,900% -98% 16% 74%
Dividend Cover (0.89) 2.55 0.04 1.00 2.92
Revenue per Share 296.48p 301.60p 2.77p 222.06p 209.42p
Pre-Tax Profit per Share (3.94p) 13.69p 0.009p 10.46p 8.99p
Operating Margin 0.21% 5.54% 0.49% 5.05% 4.88%
Return on Capital Employed 0.32% 7.95% 0.01% 6.49% 6.16%
Continuing & Discontinued Operations          
PE Ratio - Adjusted n/a 5.7 42,104.1 18.1 11.0
PEG - Adjusted n/a 0.0 n/a 1.1 0.1
Earnings per Share Growth - Adjusted n/a 693,380% -100% 16% 74%
Dividend Cover (0.89) 2.55 n/a 1.00 2.92
           
Dividend Yield 5.9% 6.9% 6.5% 5.5% 3.1%
Dividend per Share Growth n/a n/a (35.29%) 240.00% (54.55%)
Operating Cash Flow per Share 23.89p 40.40p 29.54p 35.39p 26.97p
Cash Incr/Decr per Share (9.71p) 13.52p 0.22p 4.77p 18.84p
Net Asset Value per Share (exc. Intangibles) 131.35p 116.08p 97.92p 116.44p 108.41p
Net Gearing 24.66% 38.35% 60.58% 29.33% 30.30%

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