| 31-Dec-24 | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 | Interim Dividend | 13.60p | 12.95p | 12.05p | 10.95p | 10.40p | Final Dividend | 30.00p | 28.55p | 26.95p | 24.25p | 22.90p | Total Dividend | 43.60p | 41.50p | 39.00p | 35.20p | 33.30p |
|---|
| £ (Millions) | £ (Millions) | £ (Millions) | £ (Millions) | £ (Millions) | |
| Income Statement | 31-Dec-24 | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 |
| Turnover | 54.51 | 56.42 | 53.19 | 37.46 | 15.66 |
| Operating Profit/(Loss) | 50.06 | 52.34 | 48.87 | 32.89 | 12.21 |
| Net Interest | (2.43) | (1.58) | 0.70 | (0.35) | (0.30) |
| Profit Before Tax | 47.63 | 50.76 | 48.17 | 32.54 | 11.91 |
| Profit After Tax | 47.63 | 50.68 | 48.17 | 32.54 | 11.86 |
| Total Dividend Paid | n/a | n/a | n/a | n/a | n/a |
| Retained Profit/(Loss) for the Financial Year | 47.63 | 50.68 | 48.17 | 32.54 | 11.86 |
| Earnings per Share - Basic | 56.59p | 59.79p | 55.64p | 0.37p | 13.28p |
| Earnings per Share - Diluted | 56.59p | 59.79p | 55.64p | 0.37p | 13.28p |
| Earnings per Share - Adjusted | 56.59p | 59.79p | 55.64p | 0.37p | 13.28p |
| Dividend per Share | 43.60p | 41.50p | 39.00p | 0.35p | 33.30p |
| £ (Millions) | £ (Millions) | £ (Millions) | £ (Millions) | £ (Millions) | |
| Balance Sheet | 31-Dec-24 | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 |
| Fixed Assets | |||||
| Intangible Assets | n/a | n/a | n/a | n/a | n/a |
| Tangible Assets | n/a | n/a | n/a | n/a | n/a |
| Fixed Investments | 1,497.30 | 1,363.98 | 1,322.26 | 1,554.58 | 1,218.07 |
| 1,497.30 | 1,363.98 | 1,322.26 | 1,554.58 | 1,218.07 | |
| Current Assets | |||||
| Stocks | n/a | n/a | n/a | n/a | n/a |
| Debtors | 2.87 | 2.66 | 2.14 | 1.88 | 0.97 |
| Cash at Bank & in Hand | 1.35 | 2.73 | 1.67 | 3.42 | 2.96 |
| Other Current Assets | n/a | n/a | n/a | n/a | n/a |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 1,501.53 | 1,369.38 | 1,326.07 | 1,559.88 | 1,222.00 |
| Liabilities | |||||
| Creditors: Amount Due Within 1 Year | 0.30 | 0.31 | 75.20 | 0.90 | 1.23 |
| Net Current Assets | 3.92 | 5.09 | (71.39) | 4.39 | 2.70 |
| Creditors: Amount Due Over 1 Year | 103.91 | 71.84 | n/a | 86.41 | 72.84 |
| Provisions for Liabilities & Charges | n/a | n/a | n/a | n/a | n/a |
| Other Liabilities | n/a | n/a | n/a | n/a | n/a |
| Total Liabilities | 104.21 | 72.15 | 75.20 | 87.31 | 74.07 |
| Net Assets | 1,397.32 | 1,297.23 | 1,250.87 | 1,472.56 | 1,147.93 |
| Capital & Reserves | |||||
| Called Up Share Capital | 0.84 | 0.84 | 0.85 | 0.88 | 0.89 |
| Share Premium Account | n/a | n/a | n/a | n/a | n/a |
| Other Reserves | 1,292.62 | 1,197.03 | 1,160.30 | 1,398.43 | 1,076.33 |
| Profit & Loss Account | 103.85 | 99.35 | 89.72 | 73.25 | 70.72 |
| Shareholders Funds | 1,397.32 | 1,297.23 | 1,250.87 | 1,472.56 | 1,147.93 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Capital Employed | 1,397.32 | 1,297.23 | 1,250.87 | 1,472.56 | 1,147.93 |
| Cash Flow | 31-Dec-24 | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 |
| Net Cash Flow From Operating Activities | 43.67 | 46.16 | 42.63 | 25.86 | 8.57 |
| Returns On Investment & Servicing of Finance | n/a | n/a | n/a | n/a | n/a |
| Taxation Paid | n/a | n/a | n/a | n/a | n/a |
| Capital Expenditure | (19.10) | 14.86 | 34.58 | 4.10 | (25.41) |
| Acquisitions & Disposals | n/a | n/a | n/a | n/a | n/a |
| Equity Dividends Paid | (43.13) | (41.05) | n/a | n/a | n/a |
| Management of Liquid Resources | n/a | n/a | n/a | n/a | n/a |
| Financing | 17.18 | (18.91) | (78.96) | (29.51) | 19.61 |
| Net Increase/Decrease In Cash | (1.38) | 1.07 | (1.75) | 0.46 | 2.78 |
| Ratios | 31-Dec-24 | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 |
| PE Ratio | 26.0 | 23.0 | 23.8 | 3,945.5 | 94.0 |
| PEG | n/a | 2.9 | 0.0 | n/a | n/a |
| EPS Growth | -5% | 8% | 14,895% | -97% | -69% |
| Dividend Yield | 3.0% | 3.0% | 3.0% | 0.0% | 2.7% |
| Dividend Cover | 1.30 | 1.44 | 1.43 | 1.04 | 0.40 |
| Dividend per Share Growth | 5.06% | 6.41% | 10,876.34% | (98.93%) | 4.06% |
| Operating Cashflow Per Share | 54.58p | 57.68p | 53.27p | 0.33p | 10.71p |
| Pre-tax Profit per Share | 59.52p | 63.44p | 60.20p | 0.41p | 14.88p |
| Cash Increase / Decrease per Share | (1.73p) | 1.33p | (2.19p) | 0.006p | 3.47p |
| Turnover per Share | 68.11p | 70.51p | 66.47p | 0.47p | 19.56p |
| Net Asset Value per Share | 1,746.13p | 1,621.06p | 1,563.13p | 1,840.16p | 1,434.49p |
| Operating Margin | 91.84% | 92.77% | 91.89% | 87.82% | 77.98% |
| ROCE | n/a | n/a | n/a | n/a | n/a |
| Net Gearing | 7.36% | 5.35% | 5.88% | 5.70% | 6.19% |
You are here: research