Cropper (James) (CRPR)

Sector:

Paper and Other Forestry Products

Index:

FTSE AIM All-Share

 445.00p
   
  • Change Today:
      0.000p
  • 52 Week High: 460.00
  • 52 Week Low: 240.00
  • Currency: UK Pounds
  • Shares Issued: 9.55m
  • Volume: 3,337
  • Market Cap: £42.52m
  • RiskGrade: 258

Dividend Data

  28-Mar-2629-Mar-2530-Mar-2401-Apr-2326-Mar-22
Total Dividendn/an/a3.00p6.00pn/a
For more dividend details, click here

Fundamentals - based on IFRS

  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
Income Statement 28-Mar-26 29-Mar-25 30-Mar-24 01-Apr-23 26-Mar-22
Continuing Operations          
Revenue 102.93 99.34 102.97 129.66 104.92
Operating Profit/(Loss) 5.91 (4.60) (3.03) 3.34 3.68
Net Interest (2.02) (2.09) (2.23) (1.70) (0.91)
Profit Before Tax 3.89 (6.69) (5.26) 1.31 2.78
Profit After Tax 2.90 (5.27) (4.00) 0.52 1.36
Discontinued Operations          
Profit After Tax n/a n/a n/a n/a n/a
PROFIT FOR THE PERIOD 2.90 (5.27) (4.00) 0.52 1.36
Attributable to:          
Equity Holders of Parent Company 2.90 (5.27) (4.00) 0.52 1.36
Minority Interests n/a n/a n/a n/a n/a
           
Continuing EPS          
Earnings per Share - Basic 30.80p (55.90p) (41.80p) 5.40p 14.20p
Earnings per Share - Diluted 30.80p (55.90p) (41.80p) 5.40p 14.20p
Earnings per Share - Adjusted 30.80p (55.90p) (41.80p) 5.40p 14.20p
Continuing and Discontinued EPS          
Earnings per Share - Basic 30.80p (55.90p) (41.80p) 5.40p 14.20p
Earnings per Share - Diluted 30.80p (55.90p) (41.80p) 5.40p 14.20p
Earnings per Share - Adjusted 30.80p (55.90p) (41.80p) 5.40p 14.20p
           
Dividend per Share n/a n/a 3.00p 6.00p 10.00p
  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
Balance Sheet 28-Mar-26 29-Mar-25 30-Mar-24 01-Apr-23 26-Mar-22
Assets          
Non-Current Assets          
Property, Plant & Equipment 24.15 24.84 33.69 39.48 37.91
Intangible Assets 2.68 2.08 2.47 2.79 2.85
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 0.34 0.65 n/a
Other Non-Current Assets 2.67 5.16 5.40 4.20 3.53
  29.50 32.08 41.91 47.12 44.29
Current Assets          
Inventories 15.88 15.28 15.80 18.30 17.59
Trade & Other Receivables 18.00 17.26 17.72 24.76 21.91
Cash at Bank & in Hand 13.06 10.61 9.21 7.68 7.75
Current Asset Investments n/a n/a n/a n/a n/a
Other Current Assets 0.46 1.85 1.31 0.60 1.06
  47.39 45.01 44.04 51.35 48.31
           
Other Assets n/a n/a n/a n/a n/a
Total Assets 76.90 77.08 85.95 98.47 92.60
           
Liabilities          
Current Liabilities          
Borrowings 6.13 3.18 1.61 1.76 1.60
Other Current Liabilities 17.41 16.06 15.57 21.16 20.94
  23.54 19.24 17.18 22.92 22.54
           
Net Current Assets cn/a cn/a cn/a cn/a cn/a
           
Non-Current Liabilities          
Borrowings 14.98 20.32 23.14 22.51 18.45
Provisions n/a 1.20 2.77 3.40 3.39
Other Non-Current Liabilities 14.02 15.91 17.29 17.56 13.71
  29.00 37.43 43.20 43.48 35.55
           
Other Liabilities n/a n/a n/a n/a n/a
Total Liabilities 52.55 56.67 60.38 66.40 58.09
           
Net Assets 24.35 20.41 25.57 32.06 34.51
           
Capital & Reserves          
Share Capital 2.39 2.39 2.39 2.39 2.39
Share Premium Account 1.59 1.59 1.59 1.59 1.59
Other Reserves (0.91) (0.70) (0.29) 0.05 (0.85)
Retained Earnings 21.28 17.13 21.88 28.03 31.39
Shareholders Funds 24.35 20.41 25.57 32.06 34.51
           
Minority Interests/Other Equity n/a n/a n/a n/a n/a
Total Equity 24.35 20.41 25.57 32.06 34.51
Cash Flow 28-Mar-26 29-Mar-25 30-Mar-24 01-Apr-23 26-Mar-22
Net Cash Flow From Operating Activities 7.55 7.38 7.17 5.55 4.03
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 (0.85) (2.98) (4.32) (6.64) (6.60)
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 (4.24) (2.80) (1.48) 0.62 3.44
Net Increase/Decrease In Cash 2.46 1.60 1.37 (0.47) 0.87
Ratios - based on IFRS 28-Mar-26 29-Mar-25 30-Mar-24 01-Apr-23 26-Mar-22
Continuing Operations          
PE Ratio - Adjusted 8.9 n/a n/a 113.4 84.5
PEG - Adjusted n/a n/a n/a n/a n/a
Earnings per Share Growth - Adjusted n/a n/a n/a -62% -13%
Dividend Cover n/a n/a (13.93) 0.90 1.42
Revenue per Share 1,077.28p 1,039.72p 1,077.66p 1,357.06p 1,098.11p
Pre-Tax Profit per Share 40.67p (70.00p) (55.06p) 13.74p 29.06p
Operating Margin 5.74% (4.63%) (2.94%) 2.58% 3.51%
Return on Capital Employed 13.80% n/a n/a 5.28% 6.69%
Continuing & Discontinued Operations          
PE Ratio - Adjusted 8.9 n/a n/a 113.4 84.5
PEG - Adjusted n/a n/a n/a n/a 0.0
Earnings per Share Growth - Adjusted n/a n/a n/a -62% 8,478%
Dividend Cover n/a n/a (13.93) 0.90 1.42
           
Dividend Yield 0.0% 0.0% 1.2% 1.0% 0.8%
Dividend per Share Growth n/a n/a (50.00%) (40.00%) n/a
Operating Cash Flow per Share 78.99p 77.22p 75.04p 58.09p 42.17p
Cash Incr/Decr per Share 25.73p 16.77p 14.36p (4.93p) 9.07p
Net Asset Value per Share (exc. Intangibles) 226.75p 191.78p 241.69p 306.41p 331.41p
Net Gearing 33.07% 63.16% 60.77% 51.75% 35.62%

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