Bodycote Plc

Bodycote (BOY)

[ADVERT]
Company name:Bodycote Plc
Company Description:The leading provider of heat treatment and specialist thermal processing services worldwide
EPIC:BOYTrading Currency:GBX
Market Sector:F25FISIN:GB00B3FLWH99
Market Segment:STMMShare Type:DE
WWW Address:http://www.bodycote.com/Description:ORD 17 3/11P
Industry Sector:INDUSTRIAL ENGINEERING
 Price Price Change [%] Bid Offer Open High Low Volume
 895.50 images.advfn.com/imagesnew/2/gb/down -7.0 [-0.78] 890.00 891.00 877.00 916.50 877.00 261,831
 Market Cap. [m] Shares In Issue [m] Beta EPS DPS PE Ratio Yield 52-Wks-Range
 1,714.49 191.46 0.37 0.20 19.40 4,477.50 2.17 916.50 - 536.00

Bodycote Key Figures

(at previous day's close)
Market Cap.1,714.49m
Shares In Issue191.46m
Prev. Close902.50
PE Ratio4,477.50 
Dividend Yield2.17%
EPS - basic0.20p
Dividend PS19.40p
Dividend Cover0.01 
Cash Flow PS72.65p
Return On Equity (ROE)-0.06%
Operating Margin-0.25%
PEG Factor-44.96 
EPS Growth Rate-99.60%
Dividends PS Growth Rate0.52%
Net Debt397.90m
Gross Gearing38.61%
Quick Assets175.00m
Net Working Capital-103.60m
Intangibles / Fixed Assets42.70%
Turnover PS312.34p
Pre-Tax Profit PS-0.78p
Retained Profit PS-13.32p
Cash PS16.04p
Net Cash PS-137.73p
Net Tangible Asset Value PS *150.43p
Net Asset Value PS355.90p
Spread1.00 (0.11%) 

Bodycote Balance Sheet

L^BOY:Liabilities+EQL^BOY:Assets

Share Price Performance

Sample Period HighLow
1 week916.50847.00
4 weeks916.50830.50
12 weeks916.50787.50
1 year916.50536.00

Share Price Chart (5 years)

Bodycote Historic Returns

Period OpenChange%Open Avg.Avg. Daily Vol [m]Total Vol [m]VWAP
1 week874.0021.502.46847.000.26892.14
4 weeks859.5036.004.19830.500.23870.77
12 weeks789.00106.5013.50787.500.26851.90
26 weeks711.00184.5025.95684.500.32810.81
1 year578.50317.0054.80536.000.34740.41
3 years991.50-96.00-9.68378.400.41750.39
5 years571.00324.5056.83378.400.43778.11

Bodycote Key Management Ratios

Bodycote Investment Ratios

(Market value analysis) at previous day's close
PQ Ratio11.28 
PE Ratio4,477.50 
Tobin's Q Ratio 1.60 
Tobin's Q Ratio (excl. intangibles)2.35 
Dividend Yield2.17%
Market-to-Book Ratio2.52 
Price-to-Pre-Tax Profit PS-1,142.99 
Price-to-Retained Profit PS-67.23 
Price-to-Cash Flow PS12.33 
Price-to-Sales PS2.87 
Price-to-Net Tangible Asset Value PS5.93 
Price-to-Cash PS55.85 
Net Working Capital PS-54.11 
Price Pct to Working Capital PS-16.55%
Earnings Yield0.02%
Average PE759.29 
Years in average5 
PE to PE average589.70%

Bodycote Financial Ratios

(Leverage Ratios)
Debt Ratio16.45%
Debt-to-Equity Ratio0.20 
Debt-to-Equity Ratio (excl. Intgbl)0.46 
Debt-to-Equity Market Value0.08 
Net Gearing35.85%
Net Gearing (excl. Intangibles)55.46%
Gross Gearing38.61%
Gross Gearing (excl. Intangibles)59.74%
Gearing Under 1 Year26.52%
Gearing Under 1 Year (excl. Intgbl)41.03%
Assets/Equity1.63 
Cash/Equity4.51 
(Liquidity Ratios)
Net Working Capital to Total Assets-9.33%
Current Ratio0.65 
Quick Ratio (Acid Test)0.59 
Liquidity Ratio0.10 
Cash & Equiv/Current Assets16.09%
(Solvency Ratios)
Enterprise Value1,818.89m
CFO/Sales0.23 
CFO/Attributable Profit- 
CFO/Assets0.13 
CFO/Debt0.32 
Total Debt/Equity Market Value0.25 
Total Debt/Sales0.72 
Total Debt/Pre-Tax Profit-285.73 
Total Debt428.60m
Total Debt/Net Current Assets-4.14%
(Dodds - Graham Ratios)
3 yr Compound Earnings Growth-%
5 yr Compound Earnings Growth-%
10 yr Compound Earnings Growth-%
Earn drops > 5% in 10yrs8 
Beta (60-Mnth)Beta (36-Mnth)
0.37390.3173

Bodycote Operating Ratios

(Profitability Ratios)
Return On Capital Employed (ROCE)-0.18%
Return On Assets (ROA)-0.04%
Net Profit Margin-0.07%
Assets Turnover0.56 
Return On Equity (ROE)-0.06%
Return On Investment (ROI)-0.05%
Dividend Payout Ratio9,700.00%
Plowback Ratio-9,600.00%
Growth from Plowback Ratio5.54%
Net Income Of Revenues-4.26%
(Asset Utilisation Multiples)
Shareholders Equity Turnover0.86 
Fixed Assets Turnover0.69 
Current Assets Turnover3.04 
Net Working Capital Turnover 
Inventory Turnover39.08 
(Other Operating Ratios)
Total Assets-to-Sales1.79 
Debtors-to-Sales25.94%
Debt Collection Period94.67Days

Bodycote Dividends

Announcement DateTypeCurr.Dividend AmountPeriod StartPeriod EndEx DateRecord DatePayment DateTotal Dividend Amount
29 Jul 2021InterimGBX6.2031/12/202031/12/202107/10/202108/10/202105/11/2021-
12 Mar 2021FinalGBX13.4031/12/201931/12/202022/04/202123/04/202104/06/202119.40
26 Nov 2020InterimGBX6.0031/12/201931/12/202007/01/202108/01/202112/02/2021-
23 Jul 2020InterimGBX13.3031/12/201831/12/201927/08/202028/08/202025/09/202019.30
25 Jul 2019InterimGBX6.0031/12/201831/12/201910/10/201911/10/201908/11/2019-
08 Mar 2019FinalGBX13.2031/12/201731/12/201822/04/201923/04/201907/06/201919.00
08 Mar 2019SpecialGBX20.0031/12/201731/12/201822/04/201923/04/201907/06/2019-
27 Jul 2018InterimGBX5.8031/12/201731/12/201804/10/201805/10/201802/11/2018-
06 Mar 2018SpecialGBX25.0031/12/201631/12/201719/04/201820/04/201801/06/2018-
06 Mar 2018FinalGBX12.1031/12/201631/12/201719/04/201820/04/201801/06/201817.40
27 Jul 2017InterimGBX5.3031/12/201631/12/201705/10/201706/10/201703/11/2017-
28 Feb 2017FinalGBX10.8031/12/201531/12/201620/04/201721/04/201702/06/201715.80
28 Jul 2016InterimGBX5.0031/12/201531/12/201606/10/201607/10/201604/11/2016-
25 Feb 2016SpecialGBX10.0031/12/201431/12/201521/04/201622/04/201603/06/2016-
25 Feb 2016FinalGBX10.3031/12/201431/12/201521/04/201622/04/201603/06/201615.10
30 Jul 2015InterimGBX4.8031/12/201431/12/201501/10/201502/10/201506/11/2015-
26 Feb 2015FinalGBX9.8031/12/201331/12/201426/03/201527/03/201501/05/201514.00
31 Jul 2014InterimGBX4.6031/12/201331/12/201401/10/201403/10/201407/11/2014-
27 Feb 2014SpecialGBX10.0031/12/201231/12/201309/04/201411/04/201402/05/2014-
27 Feb 2014FinalGBX9.1031/12/201231/12/201309/04/201411/04/201402/05/201413.50
25 Jul 2013InterimGBX4.4031/12/201231/12/201302/10/201304/10/201307/11/2013-
27 Feb 2013FinalGBX8.3031/12/201131/12/201210/04/201312/04/201307/05/201312.30
26 Jul 2012InterimGBX4.0031/12/201131/12/201203/10/201205/10/201207/11/2012-
23 Feb 2012FinalGBX7.3031/12/201031/12/201108/04/201210/04/201204/05/201210.90
28 Jul 2011InterimGBX3.6031/12/201031/12/201107/10/201109/10/201104/11/2011-
24 Feb 2011FinalGBX5.7531/12/200931/12/201006/04/201108/04/201106/05/20118.70
28 Jul 2010InterimGBX2.9531/12/200931/12/201006/10/201008/10/201005/11/2010-
25 Feb 2010FinalGBX5.3531/12/200831/12/200907/04/201009/04/201007/05/20108.30
29 Jul 2009InterimGBX2.9530/12/200830/06/200902/12/200904/12/200906/01/2010-
25 Feb 2009FinalGBX5.3531/12/200731/12/200801/04/200903/04/200908/05/20098.30
28 Jul 2008InterimGBX2.9530/12/200730/06/200826/11/200828/11/200806/01/2009-
26 Feb 2008FinalGBX5.2531/12/200631/12/200704/06/200806/06/200804/07/20088.00
31 Jul 2007InterimGBX2.7530/12/200630/06/200728/11/200730/11/200704/01/2008-
25 Feb 2007FinalGBX4.5031/12/200531/12/200606/06/200708/06/200705/07/20077.00
22 Aug 2006InterimGBX2.5030/12/200530/06/200629/11/200601/12/200605/01/2007-
28 Feb 2006FinalGBX4.0531/12/200431/12/200507/06/200609/06/200605/07/20066.40
23 Aug 2005InterimGBX2.3530/12/200430/06/200530/11/200502/12/200506/01/2006-
01 Mar 2005FinalGBX3.8531/12/200331/12/200408/06/200510/06/200506/07/20056.10
24 Aug 2004InterimGBX2.2530/12/200330/06/200401/12/200403/12/200407/01/2005-
09 Mar 2004FinalGBX3.8531/12/200231/12/200324/03/200426/03/200405/07/20046.10
27 Aug 2003InterimGBX2.2530/12/200230/06/200303/12/200305/12/200306/01/2004-
18 Mar 2003FinalGBX3.8531/12/200131/12/200204/06/200306/06/200301/07/20036.10
28 Aug 2002InterimGBX2.2530/12/200130/06/200227/11/200229/11/200202/01/2003-
20 Mar 2002FinalGBX3.8531/12/200031/12/200105/06/200207/06/200201/07/20026.10
22 Aug 2001InterimGBX2.2530/12/200030/06/200127/11/200129/11/200102/01/2003-
21 Mar 2001FinalGBX3.8531/12/199931/12/200006/06/200108/06/200102/07/20016.00
23 Aug 2000InterimGBX2.1530/12/199930/06/200027/11/200001/12/200031/12/2000-
23 Mar 2000FinalGBX3.5531/12/199831/12/199905/06/200009/06/200003/07/20005.50
18 Aug 1999InterimGBX1.9530/12/199830/06/199929/11/199903/12/199931/12/1999-
16 Mar 1999FinalGBX3.1031/12/199731/12/199801/06/199907/06/199901/07/19994.80
07 Sep 1998InterimGBX1.7030/12/199730/06/199830/11/199804/12/199831/12/1998-
19 Mar 1998FinalGBX2.6031/12/199631/12/199726/05/199801/06/199801/07/19984.00

Bodycote Fundamentals

 31 Dec 2017 (GBP)31 Dec 2018 (GBP)31 Dec 2019 (GBP)31 Dec 2020 (GBP)
turnover690.20100.00%728.60100.00%719.70100.00%598.00100.00%m
pre tax profit117.0016.95%132.2018.14%123.9017.22%-1.50-0.25%m
attributable profit97.1014.07%103.2014.16%93.8013.03%-0.40-0.07%m
retained profit66.509.63%21.402.94%18.902.63%-25.50-4.26%m
eps - basic (p)51.00 54.20 49.40 0.20 
eps - diluted (p)51.00 54.20 49.20 0.20 
dividends per share17.40 19.00 19.30 19.40 

Bodycote Balance Sheet

 31 Dec 2017 (GBP)31 Dec 2018 (GBP)31 Dec 2019 (GBP)31 Dec 2020 (GBP)
L^BOY:Liabilities+EQL^BOY:AssetsL^BOY:Liabilities+EQL^BOY:AssetsL^BOY:Liabilities+EQL^BOY:AssetsL^BOY:Liabilities+EQL^BOY:Assets
 31 Dec 2017 (GBP)31 Dec 2018 (GBP)31 Dec 2019 (GBP)31 Dec 2020 (GBP)
ASSETS
fixed assets fixed assets520.5054.24%546.6055.21%534.5052.04%522.6047.08%m
intangibles intangibles201.0020.94%206.9020.90%285.7027.82%392.5035.36%m
fixed investments fixed investments--%--%4.200.41%4.100.37%m
current assets - other current assets - other2.100.22%1.800.18%--%--%m
stocks stocks16.401.71%13.901.40%14.801.44%15.801.42%m
debtors debtors178.7018.62%182.4018.42%165.9016.15%144.3013.00%m
cash & securities cash & securities41.004.27%38.503.89%22.002.14%30.702.77%m
TOTAL959.70100%990.10100%1,027.10100%1,110.00100%m
LIABILITIES
creditors - short creditors - short177.7018.52%174.0017.57%177.1017.24%294.4026.52%m
creditors - long creditors - long84.508.80%89.509.04%144.2014.04%134.2012.09%m
creditors - other creditors - other--%--%--%--%m
subordinated loans subordinated loans--%--%--%--%m
insurance funds insurance funds--%--%--%--%m
TOTAL262.2027.32%263.5026.61%321.3031.28%428.6038.61%m
EQUITY
ord cap, reserves ord cap, reserves697.0072.63%725.9073.32%705.0068.64%680.5061.31%m
prefs, minorities prefs, minorities0.500.05%0.700.07%0.800.08%0.900.08%m
TOTAL697.5072.68%726.6073.39%705.8068.72%681.4061.39%m
OTHER
NAV Basic- - - - 
NAV Diluted- - - - 

Bodycote Cash Flow Statement

31 Dec 2017 (GBP)31 Dec 2018 (GBP)31 Dec 2019 (GBP)31 Dec 2020 (GBP)
Operating CF159.90173.30177.30139.10m
Pre-Financing CF70.9091.7086.9014.70m
Retained CF33.20-3.10-15.208.40m

Bodycote Brokers

NameActivityTypeMnemonicCode
THE ROYAL BANK OF SCOT N.V.Market Maker(MME)Broker/DealerRBSMABNAGB22
Arbuthnot Securities LimitedMarket Maker(MME)Broker/DealerARBTALESGB31MKT
Arden Partners PlcMarket Maker(MME)Broker/DealerARDAARRRGB2100A
CREDIT SUISSE SEC (EUROPE) LTDMarket Maker(MME)Broker/DealerCSFBCSFBGB2L
Deutsche Bank AG London BranchMarket Maker(MME)Broker/DealerDEUTDEUTGB2L
Commerzbank AGMarket Maker(MME)Broker/DealerKLWTDRESGB2LPST
Evolution Securities LimitedMarket Maker(MME)Broker/DealerEVOEVBGGB21MMT
Goldman Sachs InternationalMarket Maker(MME)Broker/DealerGSCOGSILGB2X
HSBC Bank plcMarket Maker(MME)Broker/DealerHSBCJCAPGB2L
J.P. Morgan Securities LtdMarket Maker(MME)Broker/DealerJPMSJPMSGB2L
Morgan Stanley Securities LtdMarket Maker(MME)Broker/DealerMOSTMSSEGB21
Numis Securities LimitedMarket Maker(MME)Broker/DealerNUMSRAZHGB2LBIC
Citigrp Global Mkt UK EquitiesMarket Maker(MME)Broker/DealerCITISBUKGB21
Merrill Lynch InternationalMarket Maker(MME)Broker/DealerMLSBSNCSGB2LBIC
UBS AGMarket Maker(MME)Broker/DealerUBS.UBSWGB2LEQU
Winterflood Securities LtdMarket Maker(MME)Broker/DealerWINSWNTSGB2LBIC
ADVFN Advertorial
Your Recent History
LSE
BOY
Bodycote
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:20210803 05:16:59