Cropper (james) Plc

Cropper (james) (CRPR)

Buy
Sell
Company name:Cropper (james) Plc
EPIC:CRPRTrading Currency:GBX
Market Sector:AIMPISIN:GB0002346053
Market Segment:ASX1Share Type:DE
WWW Address:http://www.cropper.com/Description:ORD 25P
Industry Sector:FORESTRY & PAPER
 Price Price Change [%] Bid Offer Open High Low Volume
 1,355.00 images.advfn.com/imagesnew/2/gb/down -10.0 [-0.73] 1,280.00 1,430.00 1,365.00 1,365.00 1,355.00 2,068
 Market Cap. [m] Shares In Issue [m] Beta EPS DPS PE Ratio Yield 52-Wks-Range
 129.47 9.55 0.65 16.40 - 82.62 - 1,440.00 - 815.00

Cropper (james) Key Figures

(at previous day's close)
Market Cap.129.47m
Shares In Issue9.55m
Prev. Close1,365.00
PE Ratio82.62 
Dividend Yield-%
EPS - basic16.40p
Dividend PS-p
Dividend Cover- 
Cash Flow PS83.09p
Return On Equity (ROE)5.24%
Operating Margin2.18%
PEG Factor-1.22 
EPS Growth Rate-67.59%
Dividends PS Growth Rate-%
Net Debt44.38m
Gross Gearing63.11%
Quick Assets27.01m
Net Working Capital18.38m
Intangibles / Fixed Assets8.32%
Turnover PS824.38p
Pre-Tax Profit PS17.99p
Retained Profit PS16.39p
Cash PS70.80p
Net Cash PS-181.40p
Net Tangible Asset Value PS *279.35p
Net Asset Value PS312.94p
Spread150.00 (10.49%) 

Cropper (james) Balance Sheet

L^CRPR:Liabilities+EQL^CRPR:Assets

Share Price Performance

Sample Period HighLow
1 week1,440.001,315.00
4 weeks1,440.001,285.00
12 weeks1,440.001,115.00
1 year1,440.00815.00

Share Price Chart (5 years)

Cropper (james) Historic Returns

Period OpenChange%Open Avg.Avg. Daily Vol [m]Total Vol [m]VWAP
1 week1,440.00-85.00-5.901,315.000.011,414.25
4 weeks1,285.0070.005.451,285.000.011,344.35
12 weeks1,190.00165.0013.871,115.000.001,259.31
26 weeks1,325.0030.002.261,075.000.001,196.87
1 year1,035.00320.0030.92815.000.001,070.22
3 years1,650.00-295.00-17.88585.000.011,125.28
5 years895.00460.0051.40585.000.011,242.41

Cropper (james) Key Management Ratios

Cropper (james) Investment Ratios

(Market value analysis) at previous day's close
PQ Ratio11.65 
PE Ratio82.62 
Tobin's Q Ratio 1.58 
Tobin's Q Ratio (excl. intangibles)1.67 
Dividend Yield-%
Market-to-Book Ratio4.33 
Price-to-Pre-Tax Profit PS75.32 
Price-to-Retained Profit PS82.67 
Price-to-Cash Flow PS16.31 
Price-to-Sales PS1.64 
Price-to-Net Tangible Asset Value PS4.85 
Price-to-Cash PS19.14 
Net Working Capital PS192.40 
Price Pct to Working Capital PS7.04%
Earnings Yield1.21%
Average PE34.28 
Years in average5 
PE to PE average241.01%

Cropper (james) Financial Ratios

(Leverage Ratios)
Debt Ratio47.50%
Debt-to-Equity Ratio0.90 
Debt-to-Equity Ratio (excl. Intgbl)1.01 
Debt-to-Equity Market Value0.21 
Net Gearing54.76%
Net Gearing (excl. Intangibles)57.02%
Gross Gearing63.11%
Gross Gearing (excl. Intangibles)65.71%
Gearing Under 1 Year29.73%
Gearing Under 1 Year (excl. Intgbl)30.96%
Assets/Equity2.71 
Cash/Equity22.62 
(Liquidity Ratios)
Net Working Capital to Total Assets22.68%
Current Ratio1.76 
Quick Ratio (Acid Test)1.12 
Liquidity Ratio0.28 
Cash & Equiv/Current Assets15.93%
(Solvency Ratios)
Enterprise Value149.75m
CFO/Sales0.10 
CFO/Attributable Profit5.07 
CFO/Assets0.10 
CFO/Debt0.16 
Total Debt/Equity Market Value0.40 
Total Debt/Sales0.65 
Total Debt/Pre-Tax Profit29.75 
Total Debt51.15m
Total Debt/Net Current Assets2.78%
(Dodds - Graham Ratios)
3 yr Compound Earnings Growth-%
5 yr Compound Earnings Growth-%
10 yr Compound Earnings Growth-%
Earn drops > 5% in 10yrs10 
Beta (60-Mnth)Beta (36-Mnth)
0.64700.4128

Cropper (james) Operating Ratios

(Profitability Ratios)
Return On Capital Employed (ROCE)3.02%
Return On Assets (ROA)1.91%
Net Profit Margin1.99%
Assets Turnover0.96 
Return On Equity (ROE)5.24%
Return On Investment (ROI)2.63%
Dividend Payout Ratio-%
Plowback Ratio100.00%
Growth from Plowback Ratio4.87%
Net Income Of Revenues1.99%
(Asset Utilisation Multiples)
Shareholders Equity Turnover2.45 
Fixed Assets Turnover2.08 
Current Assets Turnover1.79 
Net Working Capital Turnover 
Inventory Turnover5.35 
(Other Operating Ratios)
Total Assets-to-Sales1.04 
Debtors-to-Sales27.21%
Debt Collection Period99.33Days

Cropper (james) Dividends

Announcement DateTypeCurr.Dividend AmountPeriod StartPeriod EndEx DateRecord DatePayment DateTotal Dividend Amount
19 Nov 2019InterimGBX2.5028/03/201928/03/202028/11/201929/11/201910/01/20202.50
25 Jun 2019FinalGBX11.0031/03/201831/03/201904/07/201905/07/201909/08/201913.50
13 Nov 2018InterimGBX2.5030/03/201830/09/201829/11/201830/11/201811/01/2019-
26 Jun 2018FinalGBX11.0031/03/201731/03/201805/07/201806/07/201810/08/201813.50
14 Nov 2017InterimGBX2.5030/03/201730/09/201729/11/201730/11/201712/01/2018-
27 Jun 2017FinalGBX9.3001/04/201601/04/201713/07/201714/07/201711/08/201711.80
15 Nov 2016InterimGBX2.5001/04/201601/10/201615/12/201616/12/201613/01/2017-
28 Jun 2016FinalGBX7.1002/04/201502/04/201614/07/201615/07/201612/08/20169.30
10 Nov 2015InterimGBX2.2026/03/201526/09/201510/12/201511/12/201508/01/2016-
23 Jun 2015FinalGBX6.3028/03/201428/03/201509/07/201510/07/201507/08/20158.50
11 Nov 2014InterimGBX2.2027/03/201427/09/201411/12/201412/12/201409/01/2015-
24 Jun 2014FinalGBX5.7029/03/201329/03/201409/07/201411/07/201408/08/20147.90
12 Nov 2013InterimGBX2.2028/03/201328/09/201311/12/201313/12/201310/01/2014-
25 Jun 2013FinalGBX5.7030/03/201230/03/201310/07/201312/07/201309/08/20137.90
13 Nov 2012InterimGBX2.2029/03/201229/09/201212/12/201214/12/201211/01/2013-
26 Jun 2012FinalGBX5.7031/03/201131/03/201211/07/201213/07/201210/08/20127.90
15 Nov 2011InterimGBX2.2001/04/201101/10/201114/12/201116/12/201113/01/2012-
28 Jun 2011FinalGBX5.7002/04/201002/04/201113/07/201115/07/201112/08/20117.90
16 Nov 2010InterimGBX2.2025/03/201025/09/201015/12/201017/12/201014/01/2011-
22 Jun 2010FinalGBX5.3027/03/200927/03/201021/07/201023/07/201013/08/20107.50
17 Nov 2009InterimGBX2.2026/03/200926/09/200916/12/200918/12/200915/01/2010-
23 Jun 2009FinalGBX4.0028/03/200828/03/200915/07/200917/07/200914/08/20095.10
17 Dec 2008InterimGBX1.1027/03/200827/09/200817/12/200819/12/200809/01/2009-
24 Jun 2008FinalGBX5.1029/03/200729/03/200816/07/200818/07/200815/08/20087.30
20 Nov 2007InterimGBX2.2029/03/200729/09/200712/12/200714/12/200711/01/2008-
15 Jun 2007FinalGBX5.1031/03/200631/03/200718/07/200720/07/200710/08/20077.00
21 Nov 2006InterimGBX1.9030/03/200630/09/200620/12/200622/12/200612/01/2007-
20 Jun 2006FinalGBX2.2001/04/200501/04/200619/07/200621/07/200611/08/20064.10
22 Nov 2005InterimGBX1.9001/04/200501/10/200521/12/200523/12/200513/01/2006-
21 Jun 2005FinalGBX6.3002/04/200402/04/200520/07/200522/07/200512/08/20058.20
16 Nov 2004InterimGBX1.9025/03/200425/09/200422/12/200424/12/200414/01/2005-
08 Jun 2004FinalGBX5.9027/03/200327/03/200421/07/200423/07/200413/08/20047.80
18 Nov 2003InterimGBX1.9027/03/200327/09/200317/12/200319/12/200309/01/2004-
16 Jun 2003FinalGBX5.6029/03/200229/03/200323/07/200325/07/200315/08/20037.50
19 Nov 2002InterimGBX1.9028/03/200228/09/200218/12/200220/12/200210/01/2003-
18 Jun 2002FinalGBX5.2030/03/200130/03/200224/07/200226/07/200216/08/20027.00
19 Nov 2001InterimGBX1.8029/03/200129/09/200119/12/200121/12/200111/01/2002-
18 Jun 2001FinalGBX4.5031/03/200031/03/200118/07/200120/07/200110/08/20016.30
21 Nov 2000InterimGBX1.8030/03/200030/09/200018/12/200022/12/200012/01/2001-
19 Jun 2000FinalGBX4.5001/04/199901/04/200024/07/200028/07/200011/08/20006.30
15 Nov 1999InterimGBX1.8002/04/199902/10/199920/12/199924/12/199914/01/2000-
14 Jun 1999FinalGBX4.1003/04/199803/04/199926/07/199930/07/199913/08/19995.50
16 Nov 1998InterimGBX1.4026/03/199826/09/199814/12/199818/12/199808/01/1999-
23 Jul 1998FinalGBX3.6028/03/199728/03/199827/07/199831/07/199814/08/19985.00

Cropper (james) Fundamentals

 31 Mar 2019 (GBP)28 Mar 2020 (GBP)31 Mar 2020 (GBP)27 Mar 2021 (GBP)
turnover101.10100.00%104.67100.00%104.67100.00%78.77100.00%m
pre tax profit2.582.55%5.465.22%5.465.22%1.722.18%m
attributable profit2.312.29%4.834.61%4.834.61%1.571.99%m
retained profit1.051.04%3.553.40%3.553.40%1.571.99%m
eps - basic (p)24.30 50.60 50.60 16.40 
eps - diluted (p)24.30 50.60 50.60 16.40 
dividends per share13.50 2.50 - - 

Cropper (james) Balance Sheet

 31 Mar 2019 (GBP)28 Mar 2020 (GBP)31 Mar 2020 (GBP)27 Mar 2021 (GBP)
L^CRPR:Liabilities+EQL^CRPR:AssetsL^CRPR:Liabilities+EQL^CRPR:AssetsL^CRPR:Liabilities+EQL^CRPR:AssetsL^CRPR:Liabilities+EQL^CRPR:Assets
 31 Mar 2019 (GBP)28 Mar 2020 (GBP)31 Mar 2020 (GBP)27 Mar 2021 (GBP)
ASSETS
fixed assets fixed assets27.6439.79%31.8838.49%31.8838.49%34.8643.01%m
intangibles intangibles0.370.53%5.406.52%5.406.52%3.213.96%m
fixed investments fixed investments0.020.03%--%--%0.500.62%m
current assets - other current assets - other--%--%--%--%m
stocks stocks16.4123.63%13.9616.85%13.9616.85%15.4719.09%m
debtors debtors22.6732.63%22.6327.32%22.6327.32%20.2524.98%m
cash & securities cash & securities2.353.39%8.9610.82%8.9610.82%6.778.35%m
TOTAL69.46100%82.83100%82.83100%81.05100%m
LIABILITIES
creditors - short creditors - short16.1723.27%20.5824.84%20.5824.84%24.1029.73%m
creditors - long creditors - long32.0246.09%27.8633.63%27.8633.63%27.0533.37%m
creditors - other creditors - other--%--%--%--%m
subordinated loans subordinated loans--%--%--%--%m
insurance funds insurance funds--%--%--%--%m
TOTAL48.1869.37%48.4358.47%48.4358.47%51.1563.11%m
EQUITY
ord cap, reserves ord cap, reserves21.2830.63%34.4041.53%34.4041.53%29.9036.89%m
prefs, minorities prefs, minorities--%--%--%--%m
TOTAL21.2830.63%34.4041.53%34.4041.53%29.9036.89%m
OTHER
NAV Basic- - - - 
NAV Diluted- - - - 

Cropper (james) Cash Flow Statement

31 Mar 2019 (GBP)28 Mar 2020 (GBP)31 Mar 2020 (GBP)27 Mar 2021 (GBP)
Operating CF3.3713.0713.077.94m
Pre-Financing CF-1.8538.7038.703.45m
Retained CF-3.176.526.52-1.54m

Cropper (james) Brokers

NameActivityTypeMnemonicCode
Evolution Securities LimitedMarket Maker(MMF)Broker/DealerEVOEVBGGB21MMT
Winterflood Securities LtdMarket Maker(MMF)Broker/DealerWINSWNTSGB2LBIC
ADVFN Advertorial
Your Recent History
LSE
CRPR
Cropper (j..
Register now to watch these stocks streaming on the ADVFN Monitor.

Monitor lets you view up to 110 of your favourite stocks at once and is completely free to use.

NYSE, AMEX, and ASX quotes are delayed by at least 20 minutes.
All other quotes are delayed by at least 15 minutes unless otherwise stated.

By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions

P: V:gb D:20210727 23:06:31