Bodycote Plc

Bodycote (BOY)

Trade Now

Capital at risk Advertisement
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
 617.50 images.advfn.com/imagesnew/2/gb/up 21.0 [3.52] 615.50 619.00 587.00 620.50 587.00 340,301
 Market Cap. [m] Shares In Issue [m] Beta EPS DPS PE Ratio Yield 52-Wks-Range
 1,182.24 191.46 0.31 31.20 20.00 19.79 3.24 1,007.00 - 499.40

Bodycote Key Figures

(at previous day's close)
Market Cap.1,182.24m
Shares In Issue191.46m
Prev. Close596.50
PE Ratio19.79 
Dividend Yield3.24%
EPS - basic31.20p
Dividend PS20.00p
Dividend Cover1.56 
Cash Flow PS75.37p
Return On Equity (ROE)8.69%
Operating Margin12.59%
PEG Factor0.00 
EPS Growth Rate15,500.00%
Dividends PS Growth Rate3.09%
Net Debt345.10m
Gross Gearing35.93%
Quick Assets181.10m
Net Working Capital-62.60m
Intangibles / Fixed Assets37.04%
Turnover PS321.64p
Pre-Tax Profit PS40.48p
Retained Profit PS5.48p
Cash PS20.53p
Net Cash PS-116.84p
Net Tangible Asset Value PS *189.44p
Net Asset Value PS357.99p
Spread3.50 (0.57%) 

Bodycote Balance Sheet

L^BOY:Liabilities+EQL^BOY:Assets

Share Price Performance

Sample Period HighLow
1 week620.50572.50
4 weeks620.50506.50
12 weeks671.50499.40
1 year1,007.00499.40

Share Price Chart (5 years)

Bodycote Historic Returns

Period OpenChange%Open Avg.Avg. Daily Vol [m]Total Vol [m]VWAP
1 week572.5045.007.86572.500.28604.35
4 weeks537.0080.5014.99506.500.28575.69
12 weeks635.50-18.00-2.83499.400.36583.47
26 weeks804.50-187.00-23.24499.400.39629.90
1 year911.50-294.00-32.25499.400.32725.28
3 years688.50-71.00-10.31378.400.37718.90
5 years924.00-306.50-33.17378.400.39786.51

Bodycote Key Management Ratios

Bodycote Investment Ratios

(Market value analysis) at previous day's close
PQ Ratio6.10 
PE Ratio19.79 
Tobin's Q Ratio 1.08 
Tobin's Q Ratio (excl. intangibles)1.61 
Dividend Yield3.24%
Market-to-Book Ratio1.73 
Price-to-Pre-Tax Profit PS15.25 
Price-to-Retained Profit PS112.59 
Price-to-Cash Flow PS8.19 
Price-to-Sales PS1.92 
Price-to-Net Tangible Asset Value PS3.25 
Price-to-Cash PS30.08 
Net Working Capital PS-32.70 
Price Pct to Working Capital PS-18.89%
Earnings Yield5.05%
Average PE761.16 
Years in average5 
PE to PE average2.60%

Bodycote Financial Ratios

(Leverage Ratios)
Debt Ratio15.05%
Debt-to-Equity Ratio0.18 
Debt-to-Equity Ratio (excl. Intgbl)0.33 
Debt-to-Equity Market Value0.10 
Net Gearing32.26%
Net Gearing (excl. Intangibles)46.15%
Gross Gearing35.93%
Gross Gearing (excl. Intangibles)51.40%
Gearing Under 1 Year24.58%
Gearing Under 1 Year (excl. Intgbl)35.17%
Assets/Equity1.56 
Cash/Equity5.73 
(Liquidity Ratios)
Net Working Capital to Total Assets-5.85%
Current Ratio0.76 
Quick Ratio (Acid Test)0.69 
Liquidity Ratio0.15 
Cash & Equiv/Current Assets19.61%
(Solvency Ratios)
Enterprise Value1,265.04m
CFO/Sales0.23 
CFO/Attributable Profit2.43 
CFO/Assets0.13 
CFO/Debt0.38 
Total Debt/Equity Market Value0.33 
Total Debt/Sales0.62 
Total Debt/Pre-Tax Profit4.96 
Total Debt384.40m
Total Debt/Net Current Assets-6.14%
(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)
0.30650.2374

Bodycote Operating Ratios

(Profitability Ratios)
Return On Capital Employed (ROCE)9.61%
Return On Assets (ROA)5.46%
Net Profit Margin9.66%
Assets Turnover0.57 
Return On Equity (ROE)8.69%
Return On Investment (ROI)7.33%
Dividend Payout Ratio64.10%
Plowback Ratio35.90%
Growth from Plowback Ratio3.13%
Net Income Of Revenues1.71%
(Asset Utilisation Multiples)
Shareholders Equity Turnover0.90 
Fixed Assets Turnover0.69 
Current Assets Turnover3.15 
Net Working Capital Turnover 
Inventory Turnover35.09 
(Other Operating Ratios)
Total Assets-to-Sales1.77 
Debtors-to-Sales23.23%
Debt Collection Period84.79Days

Bodycote Dividends

Announcement DateTypeCurr.Dividend AmountPeriod StartPeriod EndEx DateRecord DatePayment DateTotal Dividend Amount
14 Mar 2022FinalGBX13.8031/12/202031/12/202121/04/202222/04/202203/06/202220.00
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 2019SpecialGBX20.0031/12/201731/12/201822/04/201923/04/201907/06/2019-
08 Mar 2019FinalGBX13.2031/12/201731/12/201822/04/201923/04/201907/06/201919.00
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 2016FinalGBX10.3031/12/201431/12/201521/04/201622/04/201603/06/201615.10
25 Feb 2016SpecialGBX10.0031/12/201431/12/201521/04/201622/04/201603/06/2016-
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 2014FinalGBX9.1031/12/201231/12/201309/04/201411/04/201402/05/201413.50
27 Feb 2014SpecialGBX10.0031/12/201231/12/201309/04/201411/04/201402/05/2014-
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 2018 (GBP)31 Dec 2019 (GBP)31 Dec 2020 (GBP)31 Dec 2021 (GBP)
turnover728.60100.00%719.70100.00%598.00100.00%615.80100.00%m
pre tax profit132.2018.14%123.9017.22%-1.50-0.25%77.5012.59%m
attributable profit103.2014.16%93.8013.03%-0.40-0.07%59.509.66%m
retained profit21.402.94%18.902.63%-25.50-4.26%10.501.71%m
eps - basic (p)54.20 49.40 0.20 31.20 
eps - diluted (p)54.20 49.20 0.20 31.20 
dividends per share19.00 19.30 19.40 20.00 

Bodycote Balance Sheet

 31 Dec 2018 (GBP)31 Dec 2019 (GBP)31 Dec 2020 (GBP)31 Dec 2021 (GBP)
L^BOY:Liabilities+EQL^BOY:AssetsL^BOY:Liabilities+EQL^BOY:AssetsL^BOY:Liabilities+EQL^BOY:AssetsL^BOY:Liabilities+EQL^BOY:Assets
 31 Dec 2018 (GBP)31 Dec 2019 (GBP)31 Dec 2020 (GBP)31 Dec 2021 (GBP)
ASSETS
fixed assets fixed assets546.6055.21%534.5052.04%522.6047.08%546.9051.12%m
intangibles intangibles206.9020.90%285.7027.82%392.5035.36%322.0030.10%m
fixed investments fixed investments--%4.200.41%4.100.37%0.500.05%m
current assets - other current assets - other1.800.18%--%--%--%m
stocks stocks13.901.40%14.801.44%15.801.42%19.301.80%m
debtors debtors182.4018.42%165.9016.15%144.3013.00%141.8013.25%m
cash & securities cash & securities38.503.89%22.002.14%30.702.77%39.303.67%m
TOTAL990.10100%1,027.10100%1,110.00100%1,069.80100%m
LIABILITIES
creditors - short creditors - short174.0017.57%177.1017.24%294.4026.52%263.0024.58%m
creditors - long creditors - long89.509.04%144.2014.04%134.2012.09%121.4011.35%m
creditors - other creditors - other--%--%--%--%m
subordinated loans subordinated loans--%--%--%--%m
insurance funds insurance funds--%--%--%--%m
TOTAL263.5026.61%321.3031.28%428.6038.61%384.4035.93%m
EQUITY
ord cap, reserves ord cap, reserves725.9073.32%705.0068.64%680.5061.31%684.7064.00%m
prefs, minorities prefs, minorities0.700.07%0.800.08%0.900.08%0.700.07%m
TOTAL726.6073.39%705.8068.72%681.4061.39%685.4064.07%m
OTHER
NAV Basic- - - - 
NAV Diluted- - - - 

Bodycote Cash Flow Statement

31 Dec 2018 (GBP)31 Dec 2019 (GBP)31 Dec 2020 (GBP)31 Dec 2021 (GBP)
Operating CF173.30177.30139.10144.30m
Pre-Financing CF91.7086.9014.7039.80m
Retained CF-3.10-15.208.409.50m

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.

Log in to ADVFN
Register Now
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:20220810 20:23:46