Cropper (james) Plc

Cropper (james) (CRPR)

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
 1,225.00 images.advfn.com/imagesnew/2/gb/dot 0.0 [0.00] 1,200.00 1,250.00 1,225.00 1,225.00 1,225.00 1,002
 Market Cap. [m] Shares In Issue [m] Beta EPS DPS PE Ratio Yield 52-Wks-Range
 117.05 9.55 1.24 24.30 13.50 50.41 1.10 1,430.00 - 880.00

Cropper (james) Key Figures

(at previous day's close)
Market Cap.117.05m
Shares In Issue9.55m
Prev. Close1,225.00
PE Ratio50.41 
Dividend Yield1.10%
EPS - basic24.30p
Dividend PS13.50p
Dividend Cover1.80 
Cash Flow PS35.23p
Return On Equity (ROE)10.88%
Operating Margin2.55%
PEG Factor-1.15 
EPS Growth Rate-43.88%
Dividends PS Growth Rate-%
Net Debt45.83m
Gross Gearing69.37%
Quick Assets25.02m
Net Working Capital25.26m
Intangibles / Fixed Assets1.30%
Turnover PS1,058.05p
Pre-Tax Profit PS26.96p
Retained Profit PS11.00p
Cash PS24.62p
Net Cash PS-144.57p
Net Tangible Asset Value PS *218.85p
Net Asset Value PS222.67p
Spread50.00 (4.00%) 

Cropper (james) Balance Sheet

CRPR:Liabilities+EQCRPR:Assets

Share Price Performance

Sample Period HighLow
1 week1,425.001,225.00
4 weeks1,430.001,225.00
12 weeks1,430.001,175.00
1 year1,430.00880.00

Share Price Chart (5 years)

Cropper (james) Historic Returns

Period OpenChange%Open Avg.Avg. Daily Vol [m]Total Vol [m]VWAP
1 week1,390.00-165.00-11.871,225.000.001,254.62
4 weeks1,360.00-135.00-9.931,225.000.011,373.61
12 weeks1,200.0025.002.081,175.000.001,352.81
26 weeks940.00285.0030.32900.000.011,151.37
1 year1,040.00185.0017.79880.000.011,088.66
3 years1,102.50122.5011.11880.000.011,356.41
5 years399.50825.50206.63395.000.011,126.60

Cropper (james) Key Management Ratios

Cropper (james) Investment Ratios

(Market value analysis) at previous day's close
PQ Ratio24.57 
PE Ratio50.41 
Tobin's Q Ratio 1.71 
Tobin's Q Ratio (excl. intangibles)1.72 
Dividend Yield1.10%
Market-to-Book Ratio5.50 
Price-to-Pre-Tax Profit PS45.44 
Price-to-Retained Profit PS111.37 
Price-to-Cash Flow PS34.77 
Price-to-Sales PS1.16 
Price-to-Net Tangible Asset Value PS5.60 
Price-to-Cash PS49.76 
Net Working Capital PS264.41 
Price Pct to Working Capital PS4.63%
Earnings Yield1.98%
Average PE28.96 
Years in average5 
PE to PE average174.10%

Cropper (james) Financial Ratios

(Leverage Ratios)
Debt Ratio60.08%
Debt-to-Equity Ratio1.50 
Debt-to-Equity Ratio (excl. Intgbl)1.53 
Debt-to-Equity Market Value0.27 
Net Gearing65.98%
Net Gearing (excl. Intangibles)66.33%
Gross Gearing69.37%
Gross Gearing (excl. Intangibles)69.73%
Gearing Under 1 Year23.27%
Gearing Under 1 Year (excl. Intgbl)23.40%
Assets/Equity3.26 
Cash/Equity11.05 
(Liquidity Ratios)
Net Working Capital to Total Assets36.37%
Current Ratio2.56 
Quick Ratio (Acid Test)1.55 
Liquidity Ratio0.15 
Cash & Equiv/Current Assets5.68%
(Solvency Ratios)
Enterprise Value146.71m
CFO/Sales0.03 
CFO/Attributable Profit1.45 
CFO/Assets0.05 
CFO/Debt0.07 
Total Debt/Equity Market Value0.41 
Total Debt/Sales0.48 
Total Debt/Pre-Tax Profit18.70 
Total Debt48.18m
Total Debt/Net Current Assets1.91%
(Dodds - Graham Ratios)
3 yr Compound Earnings Growth-%
5 yr Compound Earnings Growth3.16%
10 yr Compound Earnings Growth1.33%
Earn drops > 5% in 10yrs9 
Beta (60-Mnth)Beta (36-Mnth)
1.24140.9546

Cropper (james) Operating Ratios

(Profitability Ratios)
Return On Capital Employed (ROCE)4.83%
Return On Assets (ROA)3.38%
Net Profit Margin2.29%
Assets Turnover1.48 
Return On Equity (ROE)10.88%
Return On Investment (ROI)4.41%
Dividend Payout Ratio55.56%
Plowback Ratio44.44%
Growth from Plowback Ratio4.61%
Net Income Of Revenues1.04%
(Asset Utilisation Multiples)
Shareholders Equity Turnover4.53 
Fixed Assets Turnover3.77 
Current Assets Turnover2.43 
Net Working Capital Turnover 
Inventory Turnover6.47 
(Other Operating Ratios)
Total Assets-to-Sales0.68 
Debtors-to-Sales21.82%
Debt Collection Period79.63Days

Cropper (james) Dividends

Announcement DateTypeCurr.Dividend AmountPeriod StartPeriod EndEx DateRecord DatePayment DateTotal Dividend Amount
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

 02 Apr 2016 (GBP)01 Apr 2017 (GBP)31 Mar 2018 (GBP)31 Mar 2019 (GBP)
turnover87.92100.00%92.40100.00%96.31100.00%101.10100.00%m
pre tax profit3.874.40%5.646.10%4.544.71%2.582.55%m
attributable profit2.993.41%4.735.12%4.094.25%2.312.29%m
retained profit2.222.53%-0.58-0.63%2.993.11%1.051.04%m
eps - basic (p)32.60 50.50 43.30 24.30 
eps - diluted (p)31.80 50.00 43.00 24.30 
dividends per share9.30 11.80 13.50 13.50 

Cropper (james) Balance Sheet

 02 Apr 2016 (GBP)01 Apr 2017 (GBP)31 Mar 2018 (GBP)31 Mar 2019 (GBP)
CRPR:Liabilities+EQCRPR:AssetsCRPR:Liabilities+EQCRPR:AssetsCRPR:Liabilities+EQCRPR:AssetsCRPR:Liabilities+EQCRPR:Assets
 02 Apr 2016 (GBP)01 Apr 2017 (GBP)31 Mar 2018 (GBP)31 Mar 2019 (GBP)
ASSETS
fixed assets fixed assets23.6538.94%26.5738.79%25.1137.20%27.6439.79%m
intangibles intangibles0.120.20%0.570.83%0.500.73%0.370.53%m
fixed investments fixed investments--%--%0.050.07%0.020.03%m
current assets - other current assets - other--%--%--%--%m
stocks stocks14.1023.22%14.1020.58%14.8522.00%16.4123.63%m
debtors debtors19.6732.39%25.3436.99%21.4431.76%22.6732.63%m
cash & securities cash & securities3.195.25%1.922.80%5.568.23%2.353.39%m
TOTAL60.73100%68.50100%67.51100%69.46100%m
LIABILITIES
creditors - short creditors - short19.5732.22%20.0729.31%15.9323.59%16.1723.27%m
creditors - long creditors - long14.4823.83%26.5438.74%28.2441.82%32.0246.09%m
creditors - other creditors - other--%--%--%--%m
subordinated loans subordinated loans--%--%--%--%m
insurance funds insurance funds--%--%--%--%m
TOTAL34.0456.05%46.6168.05%44.1665.42%48.1869.37%m
EQUITY
ord cap, reserves ord cap, reserves26.6943.95%21.8931.95%23.3534.58%21.2830.63%m
prefs, minorities prefs, minorities--%--%--%--%m
TOTAL26.6943.95%21.8931.95%23.3534.58%21.2830.63%m
OTHER
NAV Basic- - - - 
NAV Diluted- - - - 

Cropper (james) Cash Flow Statement

02 Apr 2016 (GBP)01 Apr 2017 (GBP)31 Mar 2018 (GBP)31 Mar 2019 (GBP)
Operating CF3.726.725.523.37m
Pre-Financing CF-0.371.413.60-1.85m
Retained CF0.35-1.203.71-3.17m

Cropper (james) Brokers

NameActivityTypeMnemonicCode
Evolution Securities LimitedMarket Maker(MMF)Broker/DealerEVOEVBGGB21MMT
Winterflood Securities LtdMarket Maker(MMF)Broker/DealerWINSWNTSGB2LBIC
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:20191211 01:47:01