Ashtead Group (AHT)

Sector:

Support

Index:

FTSE 100

6,182.00p
   
  • Change Today:
      26.00p
  • 52 Week High: 6,332.00p
  • 52 Week Low: 4,722.00p
  • Currency: UK Pounds
  • Shares Issued: 451.35m
  • Volume: 555,640
  • Market Cap: £27,903m
  • RiskGrade: 116
  • Beta: 1.51

Dividend Data

  30-Apr-2430-Apr-2330-Apr-2230-Apr-2130-Apr-20
Interim Dividend15.75¢15.00¢12.50¢7.15pn/a
Final Dividend89.25¢85.00¢67.50¢35.00pn/a
Total Dividend105.00¢100.00¢80.00¢42.15p40.65p
For more dividend details, click here

Fundamentals - based on IFRS

  $ (Millions) $ (Millions) $ (Millions) $ (Millions) £ (Millions)
Income Statement 30-Apr-24 30-Apr-23 30-Apr-22 30-Apr-21 30-Apr-20
Continuing Operations          
Revenue 9,630.20 8,698.20 7,234.70 5,901.60 5,053.60
Operating Profit/(Loss) 2,654.00 2,522.00 1,947.80 1,498.00 1,223.60
Net Interest (544.50) (366.20) (279.70) (262.90) (240.80)
Profit Before Tax 2,109.50 2,155.80 1,668.10 1,235.10 982.80
Profit After Tax 1,598.40 1,617.70 1,251.10 920.10 739.70
Discontinued Operations          
Profit After Tax n/a n/a n/a n/a n/a
PROFIT FOR THE PERIOD 1,598.40 1,617.70 1,251.10 920.10 739.70
Attributable to:          
Equity Holders of Parent Company 1,598.40 1,617.70 1,251.10 920.10 739.70
Minority Interests n/a n/a n/a n/a n/a
           
Continuing EPS          
Earnings per Share - Basic 365.80¢ 368.40¢ 280.90¢ 205.40¢ 162.10p
Earnings per Share - Diluted 363.70¢ 366.10¢ 279.70¢ 204.80¢ 161.50p
Earnings per Share - Adjusted 386.50¢ 388.50¢ 307.10¢ 219.10¢ 175.00p
Continuing and Discontinued EPS          
Earnings per Share - Basic 365.80¢ 368.40¢ 280.90¢ 205.40¢ 162.10p
Earnings per Share - Diluted 363.70¢ 366.10¢ 279.70¢ 204.80¢ 161.50p
Earnings per Share - Adjusted 386.50¢ 388.50¢ 307.10¢ 219.10¢ 175.00p
           
Dividend per Share 105.00¢ 100.00¢ 80.00¢ 58.00¢ 40.65p
  $ (Millions) $ (Millions) $ (Millions) $ (Millions) £ (Millions)
Balance Sheet 30-Apr-24 30-Apr-23 30-Apr-22 30-Apr-21 30-Apr-20
Assets          
Non-Current Assets          
Property, Plant & Equipment 15,674.10 13,247.10 10,757.40 9,322.00 7,687.10
Intangible Assets 3,697.40 3,388.90 2,775.30 2,183.40 1,666.40
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 233.80 208.30 176.00 101.70 n/a
  19,605.30 16,844.30 13,708.70 11,607.10 9,353.50
Current Assets          
Inventories 162.00 181.30 168.50 102.20 83.30
Trade & Other Receivables 1,850.20 1,659.20 1,390.40 1,083.70 821.60
Cash at Bank & in Hand 20.80 29.90 15.30 26.60 241.40
Current Asset Investments n/a n/a n/a n/a n/a
Other Current Assets 13.00 14.60 7.20 18.40 32.80
  2,046.00 1,885.00 1,581.40 1,230.90 1,179.10
           
Other Assets n/a n/a n/a n/a n/a
Total Assets 21,651.30 18,729.30 15,290.10 12,838.00 10,532.60
           
Liabilities          
Current Liabilities          
Borrowings 273.80 233.20 188.60 168.70 106.00
Other Current Liabilities 1,535.50 1,624.60 1,286.10 879.20 630.70
  1,809.30 1,857.80 1,474.70 1,047.90 736.70
           
Net Current Assets cn/a cn/a cn/a cn/a cn/a
           
Non-Current Liabilities          
Borrowings 10,401.90 8,756.20 6,986.70 5,658.60 5,498.40
Provisions 2,299.60 2,063.20 1,763.40 1,575.20 1,313.20
Other Non-Current Liabilities 55.90 44.10 31.60 30.80 12.10
  12,757.40 10,863.50 8,781.70 7,264.60 6,823.70
           
Other Liabilities n/a n/a n/a n/a n/a
Total Liabilities 14,566.70 12,721.30 10,256.40 8,312.50 7,560.40
           
Net Assets 7,084.60 6,008.00 5,033.70 4,525.50 2,972.20
           
Capital & Reserves          
Share Capital 81.80 81.80 81.80 81.80 45.40
Share Premium Account 6.50 6.50 6.50 6.50 3.60
Other Reserves (1,105.70) (1,005.60) (731.70) (217.00) 172.90
Retained Earnings 8,102.00 6,925.30 5,677.10 4,654.20 2,750.30
Shareholders Funds 7,084.60 6,008.00 5,033.70 4,525.50 2,972.20
           
Minority Interests/Other Equity n/a n/a n/a n/a n/a
Total Equity 7,084.60 6,008.00 5,033.70 4,525.50 2,972.20
Cash Flow 30-Apr-24 30-Apr-23 30-Apr-22 30-Apr-21 30-Apr-20
Net Cash Flow From Operating Activities 854.60 1,000.10 1,499.00 1,942.20 988.30
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 (1,526.80) (1,594.20) (1,691.00) (315.10) (649.30)
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 663.20 609.30 181.50 (1,909.90) (111.10)
Net Increase/Decrease In Cash (9.00) 15.20 (10.50) (282.80) 227.90
Ratios - based on IFRS 30-Apr-24 30-Apr-23 30-Apr-22 30-Apr-21 30-Apr-20
Continuing Operations          
PE Ratio - Adjusted 19.0 14.8 17.1 26.7 12.4
PEG - Adjusted n/a 0.6 0.4 n/a n/a
Earnings per Share Growth - Adjusted -0% 26% 40% -1% 0%
Dividend Cover 3.68 3.88 3.84 3.78 4.31
Revenue per Share 2,203.71p 1,980.92p 1,624.68p 13.30p 1,107.27p
Pre-Tax Profit per Share 482.72p 490.96p 374.60p 2.78p 215.34p
Operating Margin 27.56% 28.99% 26.92% 25.38% 24.21%
Return on Capital Employed 16.22% 18.45% 17.40% 0.16% 14.88%
Continuing & Discontinued Operations          
PE Ratio - Adjusted 19.0 14.8 17.1 2,647.6 12.4
PEG - Adjusted n/a 0.6 0.0 n/a n/a
Earnings per Share Growth - Adjusted -0% 26% 13,786% -99% 0%
Dividend Cover 3.68 3.88 3.84 0.04 4.31
           
Dividend Yield 1.4% 1.7% 1.5% 1.0% 1.9%
Dividend per Share Growth 5.00% 25.00% 37.93% 42.68% 1.63%
Operating Cash Flow per Share 195.56p 227.76p 336.63p 433.62p 216.54p
Cash Incr/Decr per Share (2.06p) 3.46p (2.36p) (0.64p) 49.93p
Net Asset Value per Share (exc. Intangibles) 775.10p 596.47p 507.16p 522.91p 286.11p
Net Gearing 150.40% 149.13% 142.24% 128.18% 180.44%

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