Devro Plc

Devro (DVO)

Buy
Sell
Company name:Devro Plc
EPIC:DVOTrading Currency:GBX
Market Sector:SSC5ISIN:GB0002670437
Market Segment:SSMMShare Type:DE
WWW Address:http://www.devro.plc.uk/Description:ORD 10P
Industry Sector:FOOD PRODUCERS
 Price Price Change [%] Bid Offer Open High Low Volume
 307.50 images.advfn.com/imagesnew/2/gb/down -1.5 [-0.49] 307.50 308.50 307.00 309.00 307.00 3,149,415
 Market Cap. [m] Shares In Issue [m] Beta EPS DPS PE Ratio Yield 52-Wks-Range
 513.37 166.95 0.06 18.60 9.30 16.53 3.02 315.50 - 161.40

Devro Key Figures

(at previous day's close)
Market Cap.513.37m
Shares In Issue166.95m
Prev. Close309.00
PE Ratio16.53 
Dividend Yield3.02%
EPS - basic18.60p
Dividend PS9.30p
Dividend Cover2.00 
Cash Flow PS28.81p
Return On Equity (ROE)24.84%
Operating Margin14.90%
PEG Factor0.48 
EPS Growth Rate34.78%
Dividends PS Growth Rate3.33%
Net Debt188.10m
Gross Gearing62.83%
Quick Assets92.30m
Net Working Capital84.40m
Intangibles / Fixed Assets4.23%
Turnover PS151.18p
Pre-Tax Profit PS22.52p
Retained Profit PS9.64p
Cash PS14.08p
Net Cash PS-10.96p
Net Tangible Asset Value PS *69.66p
Net Asset Value PS74.99p
Spread1.00 (0.32%) 

Devro Balance Sheet

L^DVO:Liabilities+EQL^DVO:Assets

Share Price Performance

Sample Period HighLow
1 week309.50302.00
4 weeks315.50176.20
12 weeks315.50161.40
1 year315.50161.40

Share Price Chart (5 years)

Devro Historic Returns

Period OpenChange%Open Avg.Avg. Daily Vol [m]Total Vol [m]VWAP
1 week308.50-1.00-0.32302.008.77306.34
4 weeks182.60124.9068.40176.203.03304.69
12 weeks187.00120.5064.44161.401.30287.07
26 weeks203.00104.5051.48161.400.68276.78
1 year209.5098.0046.78161.400.44263.38
3 years165.00142.5086.36117.600.36211.96
5 years224.7582.7536.82117.600.34204.36

Devro Key Management Ratios

Devro Investment Ratios

(Market value analysis) at previous day's close
PQ Ratio7.18 
PE Ratio16.53 
Tobin's Q Ratio 1.51 
Tobin's Q Ratio (excl. intangibles)1.55 
Dividend Yield3.02%
Market-to-Book Ratio4.10 
Price-to-Pre-Tax Profit PS13.65 
Price-to-Retained Profit PS31.89 
Price-to-Cash Flow PS10.67 
Price-to-Sales PS2.03 
Price-to-Net Tangible Asset Value PS4.41 
Price-to-Cash PS21.85 
Net Working Capital PS50.55 
Price Pct to Working Capital PS6.08%
Earnings Yield6.05%
Average PE17.05 
Years in average4 
PE to PE average96.98%

Devro Financial Ratios

(Leverage Ratios)
Debt Ratio57.56%
Debt-to-Equity Ratio1.36 
Debt-to-Equity Ratio (excl. Intgbl)1.46 
Debt-to-Equity Market Value0.33 
Net Gearing55.85%
Net Gearing (excl. Intangibles)57.37%
Gross Gearing62.83%
Gross Gearing (excl. Intangibles)64.53%
Gearing Under 1 Year12.41%
Gearing Under 1 Year (excl. Intgbl)12.75%
Assets/Equity2.69 
Cash/Equity18.77 
(Liquidity Ratios)
Net Working Capital to Total Assets25.06%
Current Ratio3.02 
Quick Ratio (Acid Test)2.21 
Liquidity Ratio0.56 
Cash & Equiv/Current Assets18.62%
(Solvency Ratios)
Enterprise Value659.67m
CFO/Sales0.19 
CFO/Attributable Profit1.55 
CFO/Assets0.14 
CFO/Debt0.23 
Total Debt/Equity Market Value0.41 
Total Debt/Sales0.84 
Total Debt/Pre-Tax Profit5.63 
Total Debt211.60m
Total Debt/Net Current Assets2.51%
(Dodds - Graham Ratios)
3 yr Compound Earnings Growth-%
5 yr Compound Earnings Growth14.87%
10 yr Compound Earnings Growth-%
Earn drops > 5% in 10yrs8 
Beta (60-Mnth)Beta (36-Mnth)
0.05600.0534

Devro Operating Ratios

(Profitability Ratios)
Return On Capital Employed (ROCE)12.75%
Return On Assets (ROA)9.12%
Net Profit Margin12.32%
Assets Turnover0.74 
Return On Equity (ROE)24.84%
Return On Investment (ROI)10.67%
Dividend Payout Ratio50.00%
Plowback Ratio50.00%
Growth from Plowback Ratio13.87%
Net Income Of Revenues6.38%
(Asset Utilisation Multiples)
Shareholders Equity Turnover2.25 
Fixed Assets Turnover1.17 
Current Assets Turnover2.03 
Net Working Capital Turnover 
Inventory Turnover7.04 
(Other Operating Ratios)
Total Assets-to-Sales1.35 
Debtors-to-Sales25.08%
Debt Collection Period91.54Days

Devro Dividends

Announcement DateTypeCurr.Dividend AmountPeriod StartPeriod EndEx DateRecord DatePayment DateTotal Dividend Amount
02 Aug 2022InterimGBX2.9031/12/202131/12/202201/12/202202/12/202213/01/2023-
02 Mar 2022FinalGBX6.5031/12/202031/12/202109/06/202210/06/202222/07/20229.30
29 Jul 2021InterimGBX2.8031/12/202031/12/202102/12/202103/12/202114/01/2022-
02 Mar 2021FinalGBX6.3031/12/201931/12/202019/08/202120/08/202101/10/20219.00
29 Jul 2020InterimGBX2.7031/12/201931/12/202003/12/202004/12/202015/01/2021-
29 Jul 2020InterimGBX6.3031/12/201831/12/201920/08/202021/08/202002/10/20209.00
31 Jul 2019InterimGBX2.7031/12/201831/12/201922/08/201923/08/201904/10/2019-
26 Feb 2019FinalGBX6.3031/12/201731/12/201828/03/201929/03/201910/05/20199.00
01 Aug 2018InterimGBX2.7031/12/201731/12/201823/08/201824/08/201805/10/2018-
27 Feb 2018FinalGBX6.1031/12/201631/12/201702/04/201803/04/201811/05/20188.80
02 Aug 2017InterimGBX2.7031/12/201631/12/201724/08/201725/08/201706/10/2017-
06 Mar 2017FinalGBX6.1031/12/201531/12/201630/03/201731/03/201712/05/20178.80
03 Aug 2016InterimGBX2.7031/12/201531/12/201625/08/201626/08/201607/10/2016-
01 Mar 2016FinalGBX6.1031/12/201431/12/201524/03/201629/03/201613/05/20168.80
05 Aug 2015InterimGBX2.7031/12/201431/12/201527/08/201528/08/201502/10/2015-
03 Mar 2015FinalGBX6.1031/12/201331/12/201426/03/201527/03/201515/05/20158.80
30 Jul 2014InterimGBX2.7031/12/201331/12/201427/08/201429/08/201403/10/2014-
04 Mar 2014FinalGBX6.1031/12/201231/12/201326/03/201428/03/201416/05/20148.80
31 Jul 2013InterimGBX2.7031/12/201231/12/201328/08/201330/08/201304/10/2013-
26 Feb 2013FinalGBX5.8531/12/201131/12/201227/03/201302/04/201303/05/20138.50
31 Jul 2012InterimGBX2.6531/12/201131/12/201229/08/201231/08/201205/10/2012-
21 Feb 2012FinalGBX5.5031/12/201031/12/201128/03/201230/03/201204/05/20128.00
02 Aug 2011InterimGBX2.5031/12/201031/12/201131/08/201102/09/201107/10/2011-
21 Feb 2011FinalGBX5.0031/12/200931/12/201030/03/201101/04/201106/05/20117.00
03 Aug 2010InterimGBX2.0031/12/200931/12/201001/09/201003/09/201001/10/2010-
16 Feb 2010FinalGBX3.5831/12/200831/12/200914/04/201016/04/201014/05/20105.00
04 Aug 2009InterimGBX1.4230/12/200830/06/200916/09/200918/09/200916/10/2009-
17 Feb 2009FinalGBX3.0331/12/200731/12/200815/04/200917/04/200915/05/20094.45
28 Aug 2008InterimGBX1.4330/12/200730/06/200817/09/200819/09/200817/10/2008-
05 Mar 2008FinalGBX3.0331/12/200631/12/200716/04/200818/04/200814/05/20084.45
06 Sep 2007InterimGBX1.4230/12/200630/06/200719/09/200721/09/200717/10/2007-
07 Mar 2007FinalGBX3.0331/12/200531/12/200618/04/200720/04/200716/05/20074.45
06 Sep 2006InterimGBX1.4330/12/200530/06/200620/09/200622/09/200618/10/2006-
01 Mar 2006FinalGBX3.0331/12/200431/12/200512/04/200618/04/200617/05/20064.40
07 Sep 2005InterimGBX1.3830/12/200430/06/200521/09/200523/09/200519/10/2005-
02 Mar 2005FinalGBX2.7531/12/200331/12/200413/04/200515/04/200518/05/20054.00
09 Sep 2004InterimGBX1.2530/12/200330/06/200422/09/200424/09/200420/10/2004-
03 Mar 2004FinalGBX2.4031/12/200231/12/200307/04/200413/04/200419/05/20043.50
03 Sep 2003InterimGBX1.1030/12/200230/06/200324/09/200326/09/200320/10/2003-
13 Mar 2003FinalGBX2.0031/12/200131/12/200209/04/200311/04/200321/05/20033.00
04 Sep 2002InterimGBX1.0030/12/200130/06/200225/09/200227/09/200221/10/2002-
13 Mar 2002FinalGBX1.0031/12/200031/12/200110/04/200212/04/200222/05/20022.00
06 Sep 2001InterimGBX1.0030/12/200030/06/200126/09/200128/09/200122/10/2001-
14 Mar 2001FinalGBX3.3031/12/199931/12/200011/04/200117/04/200121/05/20015.00
06 Sep 2000InterimGBX1.7030/12/199930/06/200025/09/200029/09/200020/10/2000-
15 Mar 2000FinalGBX1.7031/12/199831/12/199910/04/200014/04/200022/05/20005.00
08 Sep 1999InterimGBX3.3030/12/199830/06/199927/09/199901/10/199922/10/1999-
18 Mar 1999FinalGBX6.2031/12/199731/12/199806/04/199912/04/199921/05/19999.50
09 Sep 1998InterimGBX3.3030/12/199730/06/199828/09/199802/10/199823/10/1998-
18 Mar 1998FinalGBX6.4031/12/199631/12/199706/04/199814/04/199822/05/19989.50

Devro Fundamentals

 31 Dec 2018 (GBP)31 Dec 2019 (GBP)31 Dec 2020 (GBP)31 Dec 2021 (GBP)
turnover253.40100.00%250.00100.00%247.60100.00%252.40100.00%m
pre tax profit17.506.91%-21.80-8.72%29.4011.87%37.6014.90%m
attributable profit12.504.93%-41.40-16.56%23.109.33%31.1012.32%m
retained profit-2.20-0.87%-56.40-22.56%12.605.09%16.106.38%m
eps - basic (p)7.50 -24.80 13.80 18.60 
eps - diluted (p)7.40 -24.80 13.70 18.40 
dividends per share9.00 9.00 9.00 9.30 

Devro Balance Sheet

 31 Dec 2018 (GBP)31 Dec 2019 (GBP)31 Dec 2020 (GBP)31 Dec 2021 (GBP)
L^DVO:Liabilities+EQL^DVO:AssetsL^DVO:Liabilities+EQL^DVO:AssetsL^DVO:Liabilities+EQL^DVO:AssetsL^DVO:Liabilities+EQL^DVO:Assets
 31 Dec 2018 (GBP)31 Dec 2019 (GBP)31 Dec 2020 (GBP)31 Dec 2021 (GBP)
ASSETS
fixed assets fixed assets278.8067.47%213.8061.65%209.2060.58%201.7059.89%m
intangibles intangibles10.502.54%10.503.03%10.202.95%8.902.64%m
fixed investments fixed investments0.200.05%1.400.40%3.200.93%--%m
current assets - other current assets - other--%--%2.500.72%0.900.27%m
stocks stocks38.209.24%39.1011.27%37.8010.95%33.9010.07%m
debtors debtors75.6018.30%57.3016.52%58.7017.00%67.9020.16%m
cash & securities cash & securities9.902.40%24.707.12%23.706.86%23.506.98%m
TOTAL413.20100%346.80100%345.30100%336.80100%m
LIABILITIES
creditors - short creditors - short41.109.95%38.4011.07%57.1016.54%41.8012.41%m
creditors - long creditors - long225.6054.60%233.5067.33%189.2054.79%169.8050.42%m
creditors - other creditors - other--%--%--%--%m
subordinated loans subordinated loans--%--%--%--%m
insurance funds insurance funds--%--%--%--%m
TOTAL266.7064.55%271.9078.40%246.3071.33%211.6062.83%m
EQUITY
ord cap, reserves ord cap, reserves146.5035.45%74.9021.60%99.0028.67%125.2037.17%m
prefs, minorities prefs, minorities--%--%--%--%m
TOTAL146.5035.45%74.9021.60%99.0028.67%125.2037.17%m
OTHER
NAV Basic- - - - 
NAV Diluted- - - - 

Devro Cash Flow Statement

31 Dec 2018 (GBP)31 Dec 2019 (GBP)31 Dec 2020 (GBP)31 Dec 2021 (GBP)
Operating CF26.0044.9038.2048.10m
Pre-Financing CF13.8031.4024.0036.00m
Retained CF-4.1019.20-2.800.20m

Devro Brokers

NameActivityTypeMnemonicCode
Goldman Sachs InternationalMarket Maker(MME)Broker/DealerGSCOGSILGB2X
Investec Bank PlcMarket Maker(MME)Broker/DealerINV.IHCSGB21002
Panmure Gordon (UK) LimitedMarket Maker(MME)Broker/DealerPMURPMURGB2L
Shore Capital Stockbrokers LtdMarket Maker(MME)Broker/DealerSCAPSHOCGB21
Merrill Lynch InternationalMarket Maker(MME)Broker/DealerMLSBSNCSGB2LBIC
Winterflood Securities LtdMarket Maker(MME)Broker/DealerWINSWNTSGB2LBIC
Your Recent History
LSE
DVO
Devro
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:20221206 22:18:29