Cranswick (CWK)

Sector:

Food

Index:

FTSE 250

4,290.00p
   
  • Change Today:
      70.00p
  • 52 Week High: 4,300.00
  • 52 Week Low: 3,100.00
  • Currency: UK Pounds
  • Shares Issued: 54.02m
  • Volume: 38,292
  • Market Cap: £2,317.43m
  • RiskGrade: 93

Dividend Data

  25-Mar-2326-Mar-2227-Mar-2128-Mar-2031-Mar-19
Interim Dividend20.60p20.00p18.70p16.70p15.90p
Final Dividend58.80p55.60p51.30p43.70p40.00p
Total Dividend79.40p75.60p70.00p60.40p55.90p
For more dividend details, click here

Fundamentals - based on IFRS

  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
Income Statement 25-Mar-23 26-Mar-22 27-Mar-21 28-Mar-20 31-Mar-19
Continuing Operations          
Revenue 2,323.00 2,008.50 1,898.40 1,667.20 1,437.10
Operating Profit/(Loss) 145.90 133.60 117.60 106.80 86.80
Net Interest (6.40) (3.70) (2.80) (2.80) (0.20)
Profit Before Tax 139.50 129.90 114.80 104.00 86.50
Profit After Tax 111.40 103.50 92.50 82.70 69.60
Discontinued Operations          
Profit After Tax n/a n/a n/a n/a n/a
PROFIT FOR THE PERIOD 111.40 103.50 92.50 82.70 69.60
Attributable to:          
Equity Holders of Parent Company 111.40 103.50 92.50 82.70 69.60
Minority Interests n/a n/a n/a n/a n/a
           
Continuing EPS          
Earnings per Share - Basic 208.30p 195.70p 176.40p 159.10p 135.50p
Earnings per Share - Diluted 207.80p 194.80p 175.60p 158.60p 134.90p
Earnings per Share - Adjusted 210.00p 205.40p 199.30p 156.40p 144.30p
Continuing and Discontinued EPS          
Earnings per Share - Basic 208.30p 195.70p 176.40p 159.10p 135.50p
Earnings per Share - Diluted 207.80p 194.80p 175.60p 158.60p 134.90p
Earnings per Share - Adjusted 210.00p 205.40p 199.30p 156.40p 144.30p
           
Dividend per Share 79.40p 75.60p 70.00p 60.40p 55.90p
  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
Balance Sheet 25-Mar-23 26-Mar-22 27-Mar-21 28-Mar-20 31-Mar-19
Assets          
Non-Current Assets          
Property, Plant & Equipment 540.40 500.30 445.50 422.50 291.20
Intangible Assets 223.20 231.30 203.80 207.30 153.50
Investment Properties n/a n/a n/a n/a n/a
Investments 6.30 2.70 2.40 3.80 0.70
Other Financial Assets n/a n/a n/a n/a n/a
Other Non-Current Assets 0.20 8.30 5.70 7.20 n/a
  770.10 742.60 657.40 640.80 445.40
Current Assets          
Inventories 113.00 105.20 81.80 75.50 67.40
Trade & Other Receivables 288.50 244.40 221.70 213.60 161.70
Cash at Bank & in Hand 20.30 0.20 39.00 21.50 20.50
Current Asset Investments n/a n/a n/a n/a n/a
Other Current Assets 72.90 50.70 42.00 44.10 22.90
  494.70 400.50 384.50 354.70 272.50
           
Other Assets n/a n/a n/a n/a n/a
Total Assets 1,264.80 1,143.10 1,041.90 995.50 717.90
           
Liabilities          
Current Liabilities          
Borrowings 14.50 16.90 13.50 22.30 0.60
Other Current Liabilities 273.60 242.90 218.70 191.50 158.10
  288.10 259.80 232.20 213.80 158.70
           
Net Current Assets cn/a cn/a cn/a cn/a cn/a
           
Non-Current Liabilities          
Borrowings 110.00 92.40 118.90 158.10 14.20
Provisions 23.40 21.40 3.90 8.30 2.80
Other Non-Current Liabilities 0.40 0.60 0.80 0.80 7.30
  133.80 114.40 123.60 167.20 24.30
           
Other Liabilities n/a n/a n/a n/a n/a
Total Liabilities 421.90 374.20 355.80 381.00 183.00
           
Net Assets 842.90 768.90 686.10 614.50 534.90
           
Capital & Reserves          
Share Capital 5.40 5.30 5.30 5.20 5.20
Share Premium Account 123.90 115.90 106.40 98.50 89.10
Other Reserves 49.00 44.00 37.30 31.70 25.40
Retained Earnings 664.60 603.70 537.10 479.10 415.20
Shareholders Funds 842.90 768.90 686.10 614.50 534.90
           
Minority Interests/Other Equity n/a n/a n/a n/a n/a
Total Equity 842.90 768.90 686.10 614.50 534.90
Cash Flow 25-Mar-23 26-Mar-22 27-Mar-21 28-Mar-20 31-Mar-19
Net Cash Flow From Operating Activities 153.00 160.00 181.40 117.00 87.70
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 (83.80) (130.90) (81.80) (164.30) (81.00)
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 (49.10) (67.90) (82.10) 48.30 (6.80)
Net Increase/Decrease In Cash 20.10 (38.80) 17.50 1.00 (0.10)
Ratios - based on IFRS 25-Mar-23 26-Mar-22 27-Mar-21 28-Mar-20 31-Mar-19
Continuing Operations          
PE Ratio - Adjusted 14.4 17.5 18.1 22.2 18.9
PEG - Adjusted 7.2 5.8 0.7 2.8 n/a
Earnings per Share Growth - Adjusted 2% 3% 27% 8% -0%
Dividend Cover 2.64 2.72 2.85 2.59 2.58
Revenue per Share 4,345.22p 3,795.14p 36.52p 3,225.93p 2,796.73p
Pre-Tax Profit per Share 260.94p 245.45p 2.21p 201.23p 168.34p
Operating Margin 6.28% 6.65% 6.19% 6.41% 6.04%
Return on Capital Employed 19.01% 19.99% 0.19% 18.02% 21.73%
Continuing & Discontinued Operations          
PE Ratio - Adjusted 14.4 17.5 1,789.5 22.1 18.9
PEG - Adjusted 7.2 0.0 n/a 2.5 n/a
Earnings per Share Growth - Adjusted 2% 10,110% -99% 9% -0%
Dividend Cover 2.64 2.72 0.03 2.60 2.58
           
Dividend Yield 2.6% 2.1% 1.9% 1.7% 2.1%
Dividend per Share Growth 5.03% 8.00% 15.89% 8.05% 4.10%
Operating Cash Flow per Share 286.19p 302.33p 345.73p 225.15p 170.67p
Cash Incr/Decr per Share 37.60p (73.31p) 0.34p 1.94p (0.20p)
Net Asset Value per Share (exc. Intangibles) 1,159.16p 1,015.82p 919.21p 783.59p 742.24p
Net Gearing 12.36% 14.19% 13.61% 25.86% -1.07%

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