Avon Rubber (AVON)

Company name:	Avon Rubber Plc
EPIC:	AVON	Trading Currency:	GBX
Market Sector:	SSC5	ISIN:	GB0000667013
Market Segment:	SSMM	Share Type:	DE
WWW Address:	http://www.avon-rubber.co.uk/	Description:	ORD #1
Industry Sector:	AEROSPACE & DEFENCE

Price	Price Change [%]	Bid	Offer	Open	High	Low	Volume
2,325.00	105.0 [4.73]	2,325.00	2,360.00	2,225.00	2,430.00	2,225.00	48,727
Market Cap. [m]	Shares In Issue [m]	Beta	EPS	DPS	PE Ratio	Yield	52-Wks-Range
721.29	31.02	0.69	70.10	16.02	33.17	0.69	2,570.00 - 1,075.00

Avon Rubber Key Figures

(at previous day's close)
Market Cap.	721.29	m
Shares In Issue	31.02	m
Prev. Close	2,220.00
PE Ratio	33.17
Dividend Yield	0.69	%
EPS - basic	70.10	p
Dividend PS	16.02	p
Dividend Cover	4.38
Cash Flow PS	101.21	p
Return On Equity (ROE)	25.24	%
Operating Margin	13.05	%
PEG Factor	-46.83
EPS Growth Rate	-0.71	%
Dividends PS Growth Rate	30.03	%
Net Debt	34.70	m
Gross Gearing	48.95	%
Quick Assets	79.00	m
Net Working Capital	60.60	m
Intangibles / Fixed Assets	64.74	%
Turnover PS	533.47	p
Pre-Tax Profit PS	69.63	p
Retained Profit PS	55.76	p
Cash PS	150.21	p
Net Cash PS	16.76	p
Net Tangible Asset Value PS *	139.57	p
Net Asset Value PS	273.34	p
Spread	35.00 (1.48%)
* Calculation based on Ordinary Capital figure as contained in last annual report, and the most recent shares in issue figure. Therefore the ratio might be exposed to inaccuracies.

Avon Rubber Balance Sheet

Share Price Performance

Sample Period ^†	High	Low
1 week	2,550.00	2,220.00
4 weeks	2,570.00	2,050.00
12 weeks	2,570.00	1,758.00
1 year	2,570.00	1,075.00

Share Price Chart (5 years)

Avon Rubber Historic Returns

Period ^†	Open	Change	%	Open Avg.	Avg. Daily Vol [m]	Total Vol [m]	VWAP
1 week	2,430.00	-105.00	-4.32	2,220.00	0.05		2,392.83
4 weeks	2,205.00	120.00	5.44	2,050.00	0.08		2,398.54
12 weeks	1,798.00	527.00	29.31	1,758.00	0.06		2,153.42
26 weeks	1,276.00	1,049.00	82.21	1,240.00	0.05		1,911.78
1 year	1,225.00	1,100.00	89.80	1,075.00	0.04		1,639.10
3 years	1,048.00	1,277.00	121.85	885.00	0.04		1,346.33
5 years	801.00	1,524.00	190.26	699.00	0.04		1,191.85
† periods calculated are whole weeks rather than calendar months

Avon Rubber Key Management Ratios

Avon Rubber Investment Ratios

(Market value analysis) at previous day's close
PQ Ratio	28.64
PE Ratio	33.17
Tobin's Q Ratio	4.60
Tobin's Q Ratio (excl. intangibles)	6.23
Dividend Yield	0.69	%
Market-to-Book Ratio	8.51
Price-to-Pre-Tax Profit PS	33.39
Price-to-Retained Profit PS	41.69
Price-to-Cash Flow PS	22.97
Price-to-Sales PS	4.36
Price-to-Net Tangible Asset Value PS	16.66
Price-to-Cash PS	15.48
Net Working Capital PS	195.34
Price Pct to Working Capital PS	11.90	%
Earnings Yield	3.02	%
Average PE	15.13
Years in average	5
PE to PE average	219.15	%

Avon Rubber Financial Ratios

(Leverage Ratios)
Debt Ratio	32.00	%
Debt-to-Equity Ratio	0.47
Debt-to-Equity Ratio (excl. Intgbl)	0.92
Debt-to-Equity Market Value	0.06
Net Gearing	20.89	%
Net Gearing (excl. Intangibles)	27.85	%
Gross Gearing	48.95	%
Gross Gearing (excl. Intangibles)	65.25	%
Gearing Under 1 Year	24.92	%
Gearing Under 1 Year (excl. Intgbl)	33.23	%
Assets/Equity	1.96
Cash/Equity	54.95
(Liquidity Ratios)
Net Working Capital to Total Assets	36.48	%
Current Ratio	2.46
Quick Ratio (Acid Test)	1.91
Liquidity Ratio	1.13
Cash & Equiv/Current Assets	45.69	%
(Solvency Ratios)
Enterprise Value	714.59	m
CFO/Sales	0.19
CFO/Attributable Profit	1.47
CFO/Assets	0.19
CFO/Debt	0.39
Total Debt/Equity Market Value	0.11
Total Debt/Sales	0.49
Total Debt/Pre-Tax Profit	3.76
Total Debt	81.30	m
Total Debt/Net Current Assets	1.34	%
(Dodds - Graham Ratios)
3 yr Compound Earnings Growth	-	%
5 yr Compound Earnings Growth	9.91	%
10 yr Compound Earnings Growth	-	%
Earn drops > 5% in 10yrs	8

Beta (60-Mnth)	Beta (36-Mnth)
0.6873	0.4672

Avon Rubber Operating Ratios

(Profitability Ratios)
Return On Capital Employed (ROCE)	17.32	%
Return On Assets (ROA)	13.66	%
Net Profit Margin	12.93	%
Assets Turnover	1.06
Return On Equity (ROE)	25.24	%
Return On Investment (ROI)	18.38	%
Dividend Payout Ratio	22.85	%
Plowback Ratio	77.15	%
Growth from Plowback Ratio	23.52	%
Net Income Of Revenues	10.45	%
(Asset Utilisation Multiples)
Shareholders Equity Turnover	2.36
Fixed Assets Turnover	2.53
Current Assets Turnover	1.82
Net Working Capital Turnover
Inventory Turnover	7.39
(Other Operating Ratios)
Total Assets-to-Sales	0.95
Debtors-to-Sales	19.46	%
Debt Collection Period	71.02	Days

Avon Rubber Dividends

Announcement Date	Type	Curr.	Dividend Amount	Period Start	Period End	Ex Date	Record Date	Payment Date	Total Dividend Amount
01 May 2019	Interim	GBX	6.94	01/10/2018	31/03/2019	08/08/2019	09/08/2019	06/09/2019	-
14 Nov 2018	Final	GBX	10.68	30/09/2017	30/09/2018	14/02/2019	15/02/2019	15/03/2019	16.02
02 May 2018	Interim	GBX	5.34	01/10/2017	31/03/2018	09/08/2018	10/08/2018	07/09/2018	-
15 Nov 2017	Final	GBX	8.21	30/09/2016	30/09/2017	15/02/2018	16/02/2018	16/03/2018	12.32
16 May 2017	Interim	GBX	4.11	01/10/2016	31/03/2017	10/08/2017	11/08/2017	08/09/2017	-
16 Nov 2016	Final	GBX	6.32	30/09/2015	30/09/2016	16/02/2017	17/02/2017	17/03/2017	9.48
04 May 2016	Interim	GBX	3.16	01/10/2015	31/03/2016	07/08/2016	08/08/2016	05/09/2016	-
17 Nov 2015	Final	GBX	4.86	30/09/2014	30/09/2015	18/02/2016	19/02/2016	18/03/2016	7.29
29 Apr 2015	Interim	GBX	2.43	01/10/2014	31/03/2015	06/08/2015	07/08/2015	04/09/2015	-
19 Nov 2014	Final	GBX	3.74	30/09/2013	30/09/2014	19/02/2015	20/02/2015	20/03/2015	5.61
30 Apr 2014	Interim	GBX	1.87	01/10/2013	31/03/2014	07/08/2014	09/08/2014	05/09/2014	-
20 Nov 2013	Final	GBX	2.88	30/09/2012	30/09/2013	19/02/2014	21/02/2014	21/03/2014	4.32
01 May 2013	Interim	GBX	1.44	01/10/2012	31/03/2013	07/08/2013	09/08/2013	06/09/2013	-
21 Nov 2012	Final	GBX	2.40	30/09/2011	30/09/2012	13/02/2013	15/02/2013	15/03/2013	3.60
02 May 2012	Interim	GBX	1.20	01/10/2011	31/03/2012	08/08/2012	10/08/2012	07/09/2012	-
23 Nov 2011	Final	GBX	2.00	30/09/2010	30/09/2011	08/02/2012	10/02/2012	09/03/2012	3.00
04 May 2011	Interim	GBX	1.00	01/10/2010	31/03/2011	10/08/2011	12/08/2011	09/09/2011	-
24 Nov 2010	Final	GBX	1.50	30/09/2009	30/09/2010	09/03/2011	11/03/2011	08/04/2011	1.50
19 Mar 2008	Final	GBX	4.80	31/03/2007	31/03/2008	09/01/2008	11/01/2008	04/02/2008	8.60
17 May 2007	Interim	GBX	3.70	01/10/2006	31/03/2007	06/06/2007	08/06/2007	09/07/2007	-
30 Nov 2006	Final	GBX	4.80	30/09/2005	30/09/2006	10/01/2007	12/01/2007	02/02/2007	8.50
22 May 2006	Interim	GBX	3.70	01/10/2005	31/03/2006	07/06/2006	09/06/2006	03/07/2006	-
01 Dec 2005	Final	GBX	4.80	30/09/2004	30/09/2005	11/01/2006	13/01/2006	27/01/2006	8.50
19 May 2005	Interim	GBX	3.70	01/10/2004	31/03/2005	08/06/2005	10/06/2005	01/07/2005	-
02 Dec 2004	Final	GBX	4.80	30/09/2003	30/09/2004	12/01/2005	14/01/2005	28/01/2005	8.50
20 May 2004	Interim	GBX	3.70	01/10/2003	31/03/2004	09/06/2004	11/06/2004	02/07/2004	-
04 Dec 2003	Final	GBX	4.50	30/09/2002	30/09/2003	14/01/2004	16/01/2004	30/01/2004	8.00
15 May 2003	Interim	GBX	3.50	01/10/2002	31/03/2003	04/06/2003	06/06/2003	27/06/2003	-
28 Nov 2002	Final	GBX	4.00	30/09/2001	30/09/2002	08/01/2003	10/01/2003	31/01/2003	7.50
16 May 2002	Interim	GBX	3.50	01/10/2001	31/03/2002	05/06/2002	07/06/2002	28/06/2002	-
06 Dec 2001	Final	GBX	3.50	29/09/2000	29/09/2001	16/01/2002	18/01/2002	12/02/2002	7.00
16 May 2001	Interim	GBX	3.50	01/10/2000	31/03/2001	06/06/2001	08/06/2001	29/06/2001	-
30 Nov 2000	Final	GBX	17.20	30/09/1999	30/09/2000	27/12/2000	03/01/2001	26/01/2001	24.20
11 May 2000	Interim	GBX	7.00	01/10/1999	01/04/2000	05/06/2000	09/06/2000	30/06/2000	-
02 Dec 1999	Final	GBX	17.20	02/10/1998	02/10/1999	29/12/1999	06/01/2000	28/01/2000	24.20
03 Dec 1998	Final	GBX	16.20	03/10/1997	03/10/1998	21/12/1998	29/12/1998	29/01/1999	22.80

Avon Rubber Fundamentals

	30 Sep 2015 (GBP)		30 Sep 2016 (GBP)		30 Sep 2017 (GBP)		30 Sep 2018 (GBP)
turnover	134.32	100.00%	142.88	100.00%	163.20	100.00%	165.50	100.00%	m
pre tax profit	19.82	14.76%	21.58	15.10%	18.60	11.40%	21.60	13.05%	m
attributable profit	16.90	12.58%	22.48	15.73%	21.50	13.17%	21.40	12.93%	m
retained profit	15.04	11.20%	20.05	14.03%	18.30	11.21%	17.30	10.45%	m
eps - basic (p)	56.10		74.20		70.60		70.10
eps - diluted (p)	54.60		72.80		70.20		69.60
dividends per share	7.29		9.48		12.32		16.02

Avon Rubber Balance Sheet

	30 Sep 2015 (GBP)		30 Sep 2016 (GBP)		30 Sep 2017 (GBP)		30 Sep 2018 (GBP)


	30 Sep 2015 (GBP)		30 Sep 2016 (GBP)		30 Sep 2017 (GBP)		30 Sep 2018 (GBP)
ASSETS
fixed assets	28.21	25.98%	30.11	23.10%	26.30	17.87%	22.60	13.61%	m
intangibles	41.31	38.05%	47.36	36.33%	40.40	27.45%	41.50	24.98%	m
fixed investments	0.00	0.00%	-	-%	0.20	0.14%	-	-%	m
current assets - other	-	-%	-	-%	-	-%	-	-%	m
stocks	17.12	15.77%	20.65	15.84%	21.80	14.81%	23.00	13.85%	m
debtors	21.60	19.89%	27.74	21.28%	32.00	21.74%	32.40	19.51%	m
cash & securities	0.33	0.31%	4.50	3.45%	26.50	18.00%	46.60	28.06%	m

TOTAL	108.58	100%	130.36	100%	147.20	100%	166.10	100%	m

LIABILITIES
creditors - short	27.18	25.03%	36.64	28.11%	39.00	26.49%	41.40	24.92%	m
creditors - long	39.19	36.10%	51.71	39.67%	52.60	35.73%	39.90	24.02%	m
creditors - other	-	-%	-	-%	-	-%	-	-%	m
subordinated loans	-	-%	-	-%	-	-%	-	-%	m
insurance funds	-	-%	-	-%	-	-%	-	-%	m

TOTAL	66.37	61.13%	88.35	67.78%	91.60	62.23%	81.30	48.95%	m

EQUITY
ord cap, reserves	42.20	38.87%	42.00	32.22%	55.60	37.77%	84.80	51.05%	m
prefs, minorities	-	-%	-	-%	-	-%	-	-%	m

TOTAL	42.20	38.87%	42.00	32.22%	55.60	37.77%	84.80	51.05%	m

OTHER
NAV Basic	-		-		-		-
NAV Diluted	-		-		-		-

Avon Rubber Cash Flow Statement

	30 Sep 2015 (GBP)	30 Sep 2016 (GBP)	30 Sep 2017 (GBP)	30 Sep 2018 (GBP)
Operating CF	17.12	30.34	32.50	31.40	m
Pre-Financing CF	-10.30	20.25	27.00	27.60	m
Retained CF	-2.70	4.04	22.00	20.70	m

Avon Rubber Brokers

Name	Activity	Type	Mnemonic	Code
Arden Partners Plc	Market Maker(MMF)	Broker/Dealer	ARDA	ARRRGB2100A
J.P. Morgan Cazenove Limited	Market Maker(MMF)	Broker/Dealer	CAZR	CAZEGB2L
Winterflood Securities Ltd	Market Maker(MMF)	Broker/Dealer	WINS	WNTSGB2LBIC