Judges Scientific (JDG)

Sector:

Engineering

Index:

FTSE AIM 100

6,880.00p
   
  • Change Today:
    -560.00p
  • 52 Week High: 12,250.00
  • 52 Week Low: 6,820.00
  • Currency: UK Pounds
  • Shares Issued: 6.64m
  • Volume: 21,190
  • Market Cap: £457.14m
  • RiskGrade: 163
  • Beta: 0.01

Dividend Data

  31-Dec-2431-Dec-2331-Dec-2231-Dec-2131-Dec-20
Interim Dividend29.70p27.00p22.00p19.00pn/a
Final Dividend74.80p68.00p59.00p47.00pn/a
Total Dividend104.50p95.00p81.00p66.00p55.00p
For more dividend details, click here

Fundamentals - based on IFRS

  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
Income Statement 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Continuing Operations          
Revenue 133.60 136.10 113.20 91.29 79.86
Operating Profit/(Loss) 16.70 21.60 18.20 15.62 10.17
Net Interest (3.70) (8.20) (2.20) (0.76) (0.69)
Profit Before Tax 13.00 13.40 16.00 14.86 9.47
Profit After Tax 10.80 9.90 12.80 12.90 8.65
Discontinued Operations          
Profit After Tax n/a n/a n/a n/a n/a
PROFIT FOR THE PERIOD 10.80 9.90 12.80 12.90 8.65
Attributable to:          
Equity Holders of Parent Company 10.40 9.50 12.50 12.68 8.22
Minority Interests 0.40 0.40 0.30 0.22 0.43
           
Continuing EPS          
Earnings per Share - Basic 156.70p 145.80p 196.10p 201.00p 131.10p
Earnings per Share - Diluted 154.20p 143.50p 193.50p 198.20p 128.70p
Earnings per Share - Adjusted 283.40p 374.60p 363.80p 238.10p 177.20p
Continuing and Discontinued EPS          
Earnings per Share - Basic 156.70p 145.80p 196.10p 201.00p 131.10p
Earnings per Share - Diluted 154.20p 143.50p 193.50p 198.20p 128.70p
Earnings per Share - Adjusted 283.40p 374.60p 363.80p 238.10p 177.20p
           
Dividend per Share 104.50p 95.00p 69.00p 66.00p 55.00p
  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
Balance Sheet 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Assets          
Non-Current Assets          
Property, Plant & Equipment 31.80 26.40 20.10 12.44 11.80
Intangible Assets 97.10 90.40 98.00 23.77 25.62
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 n/a 1.40 1.20 3.08 2.15
  128.90 118.20 119.30 39.29 39.58
Current Assets          
Inventories 28.10 26.50 22.30 14.13 12.59
Trade & Other Receivables 30.20 25.10 25.60 17.15 14.34
Cash at Bank & in Hand 17.90 13.70 20.80 18.41 15.52
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
  76.20 65.30 68.70 49.69 42.45
           
Other Assets n/a n/a n/a n/a n/a
Total Assets 205.10 183.50 188.00 88.98 82.03
           
Liabilities          
Current Liabilities          
Borrowings 1.20 7.40 7.20 5.54 4.80
Other Current Liabilities 32.30 27.60 64.60 21.10 17.37
  33.50 35.00 71.80 26.64 22.17
           
Net Current Assets cn/a cn/a cn/a cn/a cn/a
           
Non-Current Liabilities          
Borrowings 72.40 57.90 52.70 15.77 21.57
Provisions 10.00 8.00 9.00 1.85 1.95
Other Non-Current Liabilities 2.00 n/a n/a 1.32 3.30
  84.40 65.90 61.70 18.94 26.81
           
Other Liabilities n/a n/a n/a n/a n/a
Total Liabilities 117.90 100.90 133.50 45.58 48.98
           
Net Assets 87.20 82.60 54.50 43.39 33.05
           
Capital & Reserves          
Share Capital 0.30 0.30 0.30 0.32 0.32
Share Premium Account 19.20 17.70 17.20 16.67 16.43
Other Reserves 26.50 26.90 4.10 2.00 1.98
Retained Earnings 40.90 37.50 32.70 23.79 13.47
Shareholders Funds 86.90 82.40 54.30 42.78 32.19
           
Minority Interests/Other Equity 0.30 0.20 0.20 0.62 0.86
Total Equity 87.20 82.60 54.50 43.39 33.05
Cash Flow 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Net Cash Flow From Operating Activities 28.50 26.50 21.90 17.40 12.25
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 (22.60) (25.90) (50.80) (3.37) (12.66)
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 (1.40) (7.60) 31.20 (11.16) 1.87
Net Increase/Decrease In Cash 4.50 (7.00) 2.30 2.86 1.46
Ratios - based on IFRS 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20
Continuing Operations          
PE Ratio - Adjusted 29.8 24.3 23.2 35.3 36.0
PEG - Adjusted n/a 8.1 0.4 1.0 n/a
Earnings per Share Growth - Adjusted -24% 3% 53% 34% -20%
Dividend Cover 2.71 3.94 5.27 3.61 3.22
Revenue per Share 2,010.69p 2,048.31p 1,703.67p 13.87p 1,201.97p
Pre-Tax Profit per Share 195.65p 201.67p 240.80p 2.26p 142.57p
Operating Margin 12.50% 15.87% 16.08% 17.11% 12.73%
Return on Capital Employed 22.66% 32.98% 71.65% 0.37% 28.44%
Continuing & Discontinued Operations          
PE Ratio - Adjusted 29.8 24.3 23.2 3,495.1 36.0
PEG - Adjusted n/a 8.1 0.0 n/a n/a
Earnings per Share Growth - Adjusted -24% 3% 15,037% -99% -20%
Dividend Cover 2.71 3.94 5.27 0.04 3.22
           
Dividend Yield 1.2% 1.0% 0.8% 0.8% 0.9%
Dividend per Share Growth 10.00% 37.68% 4.55% 20.00% 10.00%
Operating Cash Flow per Share 428.93p 398.83p 329.60p 261.86p 184.32p
Cash Incr/Decr per Share 67.72p (105.35p) 34.62p 0.43p 22.00p
Net Asset Value per Share (exc. Intangibles) (149.00p) (117.39p) (654.68p) 295.36p 111.76p
Net Gearing 64.10% 62.62% 72.01% 6.80% 33.70%

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