Judges Scientific (JDG)

Sector:

Engineering

Index:

FTSE AIM 100

10,225.00p
   
  • Change Today:
    -75.00p
  • 52 Week High: 11,800.00
  • 52 Week Low: 7,400.00
  • Currency: UK Pounds
  • Shares Issued: 6.62m
  • Volume: 3,741
  • Market Cap: £676.76m
  • RiskGrade: 163

Dividend Data

  31-Dec-2331-Dec-2231-Dec-2131-Dec-2031-Dec-19
Interim Dividend27.00p22.00p19.00p16.50pn/a
Final Dividend68.00p59.00p47.00p38.50pn/a
Total Dividend95.00p81.00p66.00p55.00p50.00p
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 136.10 113.20 91.29 79.86 82.50
Operating Profit/(Loss) 21.60 18.20 15.62 10.17 14.11
Net Interest (805.60) (2.20) (0.76) (0.69) (0.48)
Profit Before Tax 13.40 16.00 14.86 9.47 13.63
Profit After Tax 9.90 12.80 12.90 8.65 11.85
Discontinued Operations          
Profit After Tax n/a n/a n/a n/a n/a
PROFIT FOR THE PERIOD 9.90 12.80 12.90 8.65 11.85
Attributable to:          
Equity Holders of Parent Company 9.50 12.50 12.68 8.22 11.38
Minority Interests 0.40 0.30 0.22 0.43 0.47
           
Continuing EPS          
Earnings per Share - Basic 145.80p 196.10p 201.00p 131.10p 183.10p
Earnings per Share - Diluted 143.50p 193.50p 198.20p 128.70p 179.80p
Earnings per Share - Adjusted 374.60p 363.80p 238.10p 177.20p 222.50p
Continuing and Discontinued EPS          
Earnings per Share - Basic 145.80p 196.10p 201.00p 131.10p 183.10p
Earnings per Share - Diluted 143.50p 193.50p 198.20p 128.70p 179.80p
Earnings per Share - Adjusted 374.60p 363.80p 238.10p 177.20p 222.50p
           
Dividend per Share 86.00p 69.00p 66.00p 55.00p 50.00p
  £ (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 26.40 20.10 12.44 11.80 10.53
Intangible Assets 90.40 98.00 23.77 25.62 19.72
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 1.40 1.20 3.08 2.15 1.87
  118.20 119.30 39.29 39.58 32.13
Current Assets          
Inventories 26.50 22.30 14.13 12.59 12.54
Trade & Other Receivables 25.10 25.60 17.15 14.34 11.81
Cash at Bank & in Hand 13.70 20.80 18.41 15.52 14.12
Current Asset Investments n/a n/a n/a n/a n/a
Other Current Assets n/a n/a n/a n/a n/a
  65.30 68.70 49.69 42.45 38.48
           
Other Assets n/a n/a n/a n/a n/a
Total Assets 183.50 188.00 88.98 82.03 70.61
           
Liabilities          
Current Liabilities          
Borrowings 7.40 7.20 5.54 4.80 3.81
Other Current Liabilities 27.60 64.60 21.10 17.37 19.48
  35.00 71.80 26.64 22.17 23.28
           
Net Current Assets cn/a cn/a cn/a cn/a cn/a
           
Non-Current Liabilities          
Borrowings 57.90 52.70 15.77 21.57 15.09
Provisions 8.00 9.00 1.85 1.95 1.45
Other Non-Current Liabilities n/a n/a 1.32 3.30 2.10
  65.90 61.70 18.94 26.81 18.64
           
Other Liabilities n/a n/a n/a n/a n/a
Total Liabilities 100.90 133.50 45.58 48.98 41.92
           
Net Assets 82.60 54.50 43.39 33.05 28.69
           
Capital & Reserves          
Share Capital 0.30 0.30 0.32 0.32 0.31
Share Premium Account 17.70 17.20 16.67 16.43 15.45
Other Reserves 26.90 4.10 2.00 1.98 2.06
Retained Earnings 37.50 32.70 23.79 13.47 10.05
Shareholders Funds 82.40 54.30 42.78 32.19 27.87
           
Minority Interests/Other Equity 0.20 0.20 0.62 0.86 0.82
Total Equity 82.60 54.50 43.39 33.05 28.69
Cash Flow 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Net Cash Flow From Operating Activities 26.50 21.90 17.40 12.25 16.88
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 (25.90) (50.80) (3.37) (12.66) (1.27)
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 (7.60) 31.20 (11.16) 1.87 (17.15)
Net Increase/Decrease In Cash (7.00) 2.30 2.86 1.46 (1.54)
Ratios - based on IFRS 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Continuing Operations          
PE Ratio - Adjusted 24.3 23.2 35.3 36.0 25.4
PEG - Adjusted 8.1 0.4 1.0 n/a 1.2
Earnings per Share Growth - Adjusted 3% 53% 34% -20% 21%
Dividend Cover 4.36 5.27 3.61 3.22 4.45
Revenue per Share 2,056.31p 1,710.32p 13.92p 1,206.66p 1,246.46p
Pre-Tax Profit per Share 202.46p 241.74p 2.27p 143.13p 205.95p
Operating Margin 15.87% 16.08% 17.11% 12.73% 17.10%
Return on Capital Employed 1,250.38% 71.65% 0.37% 28.44% 48.14%
Continuing & Discontinued Operations          
PE Ratio - Adjusted 24.3 23.2 3,495.1 36.0 25.4
PEG - Adjusted 8.1 0.0 n/a n/a 1.2
Earnings per Share Growth - Adjusted 3% 15,037% -99% -20% 21%
Dividend Cover 4.36 5.27 0.04 3.22 4.45
           
Dividend Yield 0.9% 0.8% 0.8% 0.9% 0.9%
Dividend per Share Growth 24.64% 4.55% 20.00% 10.00% 25.00%
Operating Cash Flow per Share 400.38p 330.88p 262.88p 185.04p 254.96p
Cash Incr/Decr per Share (105.76p) 34.75p 0.44p 22.09p (23.33p)
Net Asset Value per Share (exc. Intangibles) (117.85p) (657.23p) 296.51p 112.20p 135.51p
Net Gearing 62.62% 72.01% 6.80% 33.70% 17.13%

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