Clarkson (CKN)

Sector:

Commercial Transport

Index:

FTSE 250

4,230.00p
   
  • Change Today:
    -5.00p
  • 52 Week High: 4,305.00
  • 52 Week Low: 2,550.00
  • Currency: UK Pounds
  • Shares Issued: 30.76m
  • Volume: 38,694
  • Market Cap: £1,301.07m
  • RiskGrade: 171

Income Statement - Unadjusted

  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Continuing Operations          
Revenue 639.40 603.80 443.30 358.20 363.00
           
EBITDA 108.80 100.10 85.80 (16.40) 0.20
Depreciation & Amortisation n/a n/a (14.90) n/a n/a
           
Operating Profit/(Loss) 108.80 100.10 70.90 (16.40) 0.20
Interest Payable n/a n/a (3.10) n/a n/a
Interest Receivable/Investment Income n/a n/a 1.30 n/a n/a
           
Group Profit after Interest 108.80 100.10 69.10 (16.40) 0.20
Share of Assoc Cos/JV Profits n/a n/a n/a n/a n/a
           
Profit Before Tax 108.80 100.10 69.10 (16.40) 0.20
Tax (23.00) (20.50) (14.70) (9.40) (11.10)
           
Profit After Tax 85.80 79.60 54.40 (25.80) (10.90)
           
Discontinued Operations          
Profit After Tax n/a n/a n/a n/a n/a
           
PROFIT FOR THE PERIOD 85.80 79.60 54.40 (25.80) (10.90)
           
Attributable to:          
Equity Shareholders' Earnings 83.80 75.60 50.10 (28.90) (12.80)
Minority interests 2.00 4.00 4.30 3.10 1.90
           
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-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Continuing EPS          
Earnings per Share - Basic 275.20p 247.90p 164.60p (95.20p) (42.40p)
Earnings per Share - Diluted 273.60p 246.10p 163.20p (95.20p) (42.40p)
Continuing and Discontinued EPS          
Earnings per Share - Basic 275.20p 247.90p 164.60p (95.20p) (42.40p)
Earnings per Share - Diluted 273.60p 246.10p 163.20p (95.20p) (42.40p)
           
Dividend per Share 102.00p 93.00p 84.00p 132.00p 25.00p


Key Financals 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Shares in Issue (millions)          
Shares in Issue - Year End 30.73 30.62 30.48 30.40 30.37
Weighted Average 30.50 30.50 30.40 30.34 30.26
Diluted 30.70 30.70 30.70 30.41 30.32
           
Performance Ratios          
Continuing Operations          
Operating Margin 17.02% 16.58% 15.99% (4.58%) 0.06%
Tax Rate 21.14% 20.48% 21.27% (57.32%) 5,550.00%
Return on Capital Employed 30.62% 35.74% 0.29% n/a 0.84%
Continuing Operations & Discontinued Operations          
Return on Equity (ROE) 18.06% 18.06% 0.14% (8.64%) (3.32%)
           
Financial Status          
Continuing Operations          
Interest Cover n/a n/a 23.29 n/a n/a
Revenue per Share 2,096.39p 1,979.67p 14.72p 1,180.52p 1,199.45p
Pre-Tax Profit per Share 356.72p 328.20p 2.29p (54.05p) 0.66p
           
Market Data          
Continuing Operations          
Earnings per Share Growth - Basic 11% 51% n/a n/a n/a
Earnings per Share Growth - Adjusted 10% 51% 56% -11% 13%
Earnings per Share Growth - Diluted 11% 51% n/a n/a n/a
PE Ratio - Adjusted 11.5 12.9 23.4 25.5 25.5
PEG - Adjusted 1.2 0.3 0.4 n/a 2.0
Dividend Cover 2.70 2.69 1.97 0.80 4.75
Continuing Operations & Discontinued Operations          
Earnings per Share Growth - Basic 11% 14,820% n/a n/a n/a
Earnings per Share Growth - Adjusted 10% 14,874% -98% -11% 13%
Earnings per Share Growth - Diluted 11% 14,839% n/a n/a n/a
PE Ratio - Adjusted 11.5 12.9 2,321.2 25.5 25.5
PEG - Adjusted 1.2 0.0 n/a n/a 2.0
Dividend Cover 2.70 2.69 0.02 0.80 4.75
           
Market Capitalisation £ (Millions) 972.46 990.63 1,182.65 820.80 918.72
Dividend per Share 102.00p 93.00p 84.00p 132.00p 25.00p
Dividend Yield 3.2% 2.9% 2.2% 4.9% 0.8%
Dividend per Share Growth 9.68% 10.71% (36.36%) 428.00% (66.67%)

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: 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