Haynes Publishing (HYNS)

[ADVERT]

Company name:	Haynes Publishing Group Plc
EPIC:	HYNS	Trading Currency:	GBX
Market Sector:	SQQ3	ISIN:	GB0004160833
Market Segment:	SSQ3	Share Type:	DE
WWW Address:	http://www.haynes.co.uk/	Description:	ORD 20P
Industry Sector:	MEDIA

Price	Price Change [%]	Bid	Offer	Open	High	Low	Volume
685.00	0.0 [0.00]	-	-	-	-	-	-
Market Cap. [m]	Shares In Issue [m]	Beta	EPS	DPS	PE Ratio	Yield	52-Wks-Range
46.93	6.85	-0.42	9.40	7.50	72.87	-	-

Haynes Publishing Key Figures

(at previous day's close)
Market Cap.	46.93	m
Shares In Issue	6.85	m
Prev. Close	685.00
PE Ratio	72.87
Dividend Yield	-	%
EPS - basic	9.40	p
Dividend PS	7.50	p
Dividend Cover	1.25
Cash Flow PS	181.86	p
Return On Equity (ROE)	6.16	%
Operating Margin	5.16	%
PEG Factor	-14.43
EPS Growth Rate	-5.05	%
Dividends PS Growth Rate	-	%
Net Debt	32.26	m
Gross Gearing	61.71	%
Quick Assets	22.68	m
Net Working Capital	15.02	m
Intangibles / Fixed Assets	96.05	%
Turnover PS	528.30	p
Pre-Tax Profit PS	27.26	p
Retained Profit PS	4.15	p
Cash PS	71.09	p
Net Cash PS	-78.61	p
Net Tangible Asset Value PS *	-152.80	p
Net Asset Value PS	336.17	p
Spread	- (-%)
* 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.

Haynes Publishing Balance Sheet

Share Price Performance

Sorry No Data Available

Share Price Chart (5 years)

Haynes Publishing Historic Returns

Sorry No Data Available

Haynes Publishing Key Management Ratios

Haynes Publishing Investment Ratios

(Market value analysis) at previous day's close
PQ Ratio	13.71
PE Ratio	72.87
Tobin's Q Ratio	0.79
Tobin's Q Ratio (excl. intangibles)	1.79
Dividend Yield	-	%
Market-to-Book Ratio	2.04
Price-to-Pre-Tax Profit PS	25.12
Price-to-Retained Profit PS	165.26
Price-to-Cash Flow PS	3.77
Price-to-Sales PS	1.30
Price-to-Net Tangible Asset Value PS	-4.48
Price-to-Cash PS	9.64
Net Working Capital PS	219.28
Price Pct to Working Capital PS	3.12	%
Earnings Yield	1.37	%
Average PE	20.79
Years in average	3
PE to PE average	350.58	%

Haynes Publishing Financial Ratios

(Leverage Ratios)
Debt Ratio	53.85	%
Debt-to-Equity Ratio	1.17
Debt-to-Equity Ratio (excl. Intgbl)	-2.57
Debt-to-Equity Market Value	0.57
Net Gearing	53.62	%
Net Gearing (excl. Intangibles)	121.00	%
Gross Gearing	61.71	%
Gross Gearing (excl. Intangibles)	139.27	%
Gearing Under 1 Year	17.05	%
Gearing Under 1 Year (excl. Intgbl)	38.47	%
Assets/Equity	2.61
Cash/Equity	21.15
(Liquidity Ratios)
Net Working Capital to Total Assets	24.97	%
Current Ratio	2.46
Quick Ratio (Acid Test)	2.21
Liquidity Ratio	0.47
Cash & Equiv/Current Assets	19.27	%
(Solvency Ratios)
Enterprise Value	68.93	m
CFO/Sales	0.34
CFO/Attributable Profit	8.79
CFO/Assets	0.21
CFO/Debt	0.34
Total Debt/Equity Market Value	0.79
Total Debt/Sales	1.03
Total Debt/Pre-Tax Profit	19.88
Total Debt	37.13	m
Total Debt/Net Current Assets	2.47	%
(Dodds - Graham Ratios)
3 yr Compound Earnings Growth	1.09	%
5 yr Compound Earnings Growth	-	%
10 yr Compound Earnings Growth	-	%
Earn drops > 5% in 10yrs	11

Beta (60-Mnth)	Beta (36-Mnth)
-0.4235	-0.3334

Haynes Publishing Operating Ratios

(Profitability Ratios)
Return On Capital Employed (ROCE)	3.74	%
Return On Assets (ROA)	2.38	%
Net Profit Margin	3.92	%
Assets Turnover	0.61
Return On Equity (ROE)	6.16	%
Return On Investment (ROI)	2.93	%
Dividend Payout Ratio	79.79	%
Plowback Ratio	20.21	%
Growth from Plowback Ratio	1.19	%
Net Income Of Revenues	0.78	%
(Asset Utilisation Multiples)
Shareholders Equity Turnover	1.51
Fixed Assets Turnover	1.04
Current Assets Turnover	1.46
Net Working Capital Turnover
Inventory Turnover	12.74
(Other Operating Ratios)
Total Assets-to-Sales	1.65
Debtors-to-Sales	41.41	%
Debt Collection Period	151.14	Days

Haynes Publishing Dividends

Announcement Date	Type	Curr.	Dividend Amount	Period Start	Period End	Ex Date	Record Date	Payment Date	Total Dividend Amount
12 Sep 2019	Final	GBX	4.00	31/05/2018	31/05/2019	10/10/2019	11/10/2019	30/10/2019	7.50
24 Jan 2019	Interim	GBX	3.50	31/05/2018	31/05/2019	21/03/2019	22/03/2019	17/04/2019	-
05 Sep 2018	Final	GBX	4.00	31/05/2017	31/05/2018	25/10/2018	26/10/2018	15/11/2018	7.50
25 Jan 2018	Interim	GBX	3.50	31/05/2017	31/05/2018	15/03/2018	16/03/2018	11/04/2018	-
14 Sep 2017	Final	GBX	4.00	31/05/2016	31/05/2017	26/10/2017	27/10/2017	16/11/2017	7.50
26 Jan 2017	Interim	GBX	3.50	31/05/2016	31/05/2017	16/03/2017	17/03/2017	12/04/2017	-
22 Sep 2016	Final	GBX	4.00	31/05/2015	31/05/2016	27/10/2016	28/10/2016	17/11/2016	7.50
28 Jan 2016	Interim	GBX	3.50	31/05/2015	31/05/2016	17/03/2016	18/03/2016	06/04/2016	-
24 Sep 2015	Final	GBX	4.00	31/05/2014	31/05/2015	15/10/2015	16/10/2015	05/11/2015	7.50
29 Jan 2015	Interim	GBX	3.50	31/05/2014	31/05/2015	12/03/2015	13/03/2015	08/04/2015	-
25 Sep 2014	Final	GBX	4.00	31/05/2013	31/05/2014	23/10/2014	24/10/2014	13/11/2014	7.50
30 Jan 2014	Interim	GBX	3.50	31/05/2013	31/05/2014	19/03/2014	21/03/2014	09/04/2014	-
23 Sep 2013	Final	GBX	4.00	31/05/2012	31/05/2013	09/10/2013	11/10/2013	30/10/2013	7.50
31 Jan 2013	Interim	GBX	3.50	31/05/2012	31/05/2013	20/03/2013	22/03/2013	10/04/2013	-
23 Aug 2012	Final	GBX	9.50	31/05/2011	31/05/2012	10/10/2012	12/10/2012	31/10/2012	15.70
26 Jan 2012	Interim	GBX	6.20	31/05/2011	31/05/2012	28/03/2012	30/03/2012	11/04/2012	-
25 Aug 2011	Final	GBX	9.50	31/05/2010	31/05/2011	05/10/2011	07/10/2011	26/10/2011	15.70
21 Jan 2011	Interim	GBX	6.20	31/05/2010	31/05/2011	06/04/2011	08/04/2011	20/04/2011	-
26 Aug 2010	Final	GBX	9.30	31/05/2009	31/05/2010	29/09/2010	01/10/2010	27/10/2010	15.50
28 Jan 2010	Interim	GBX	6.20	31/05/2009	31/05/2010	10/03/2010	12/03/2010	30/03/2010	-
10 Sep 2009	Final	GBX	11.50	31/05/2008	31/05/2009	30/09/2009	02/10/2009	29/10/2009	15.50
29 Jan 2009	Interim	GBX	4.00	30/05/2008	30/11/2008	25/03/2009	27/03/2009	23/04/2009	-
31 Jan 2008	Interim	GBX	5.00	30/05/2007	30/11/2007	23/03/2008	25/03/2008	22/04/2008	-
02 Aug 2007	Final	GBX	10.00	31/05/2006	31/05/2007	26/09/2007	28/09/2007	26/10/2007	15.50
01 Feb 2007	Interim	GBX	5.50	30/05/2006	30/11/2006	21/03/2007	23/03/2007	24/04/2007	-
17 Aug 2006	Final	GBX	10.00	30/06/2005	30/06/2006	27/09/2006	29/09/2006	27/10/2006	15.50
17 Feb 2006	Interim	GBX	5.50	30/05/2005	30/11/2005	22/03/2006	24/03/2006	25/04/2006	-
28 Jan 2005	Interim	GBX	5.00	30/11/2003	30/11/2004	16/03/2005	18/03/2005	19/04/2005	-
03 Aug 2004	Final	GBX	8.00	31/05/2003	31/05/2004	29/09/2004	01/10/2004	29/10/2004	12.00
03 Feb 2004	Interim	GBX	4.00	30/05/2003	30/11/2003	24/03/2004	26/03/2004	27/04/2004	-
05 Aug 2003	Final	GBX	4.00	31/05/2002	31/05/2003	01/10/2003	03/10/2003	31/10/2003	6.50
28 Jan 2003	Interim	GBX	2.50	30/05/2002	30/11/2002	19/03/2003	21/03/2003	23/04/2003	-
31 Jul 2002	Final	GBX	2.50	31/05/2001	31/05/2002	25/09/2002	27/09/2002	31/10/2002	3.50
30 Jan 2002	Interim	GBX	1.00	30/05/2001	30/11/2001	20/03/2002	22/03/2002	26/04/2002	-
01 Aug 2001	Final	GBX	2.00	31/05/2000	31/05/2001	19/09/2001	21/09/2001	31/10/2001	3.00
31 Jan 2001	Interim	GBX	1.00	30/05/2000	30/11/2000	21/03/2001	23/03/2001	27/04/2001	-
03 Aug 2000	Final	GBX	4.50	31/05/1999	31/05/2000	18/09/2000	22/09/2000	31/10/2000	9.00
31 Jan 2000	Interim	GBX	4.50	30/05/1999	30/11/1999	20/03/2000	24/03/2000	28/04/2000	-
26 Jul 1999	Final	GBX	6.00	31/05/1998	31/05/1999	20/09/1999	24/09/1999	29/10/1999	11.80
07 Sep 1998	Final	GBX	6.00	31/05/1997	31/05/1998	21/09/1998	25/09/1998	30/10/1998	11.80

Haynes Publishing Fundamentals

	31 May 2016 (GBP)		31 May 2017 (GBP)		31 May 2018 (GBP)		31 May 2019 (GBP)
turnover	25.71	100.00%	29.77	100.00%	33.79	100.00%	36.20	100.00%	m
pre tax profit	-2.55	-9.91%	2.66	8.95%	3.56	10.54%	1.87	5.16%	m
attributable profit	-1.78	-6.92%	1.37	4.61%	1.49	4.42%	1.42	3.92%	m
retained profit	-2.91	-11.33%	0.24	0.81%	0.36	1.07%	0.28	0.78%	m
eps - basic (p)	-11.80		9.10		9.90		9.40
eps - diluted (p)	-11.80		9.10		9.80		9.20
dividends per share	7.50		7.50		7.50		7.50

Haynes Publishing Balance Sheet

	31 May 2016 (GBP)		31 May 2017 (GBP)		31 May 2018 (GBP)		31 May 2019 (GBP)


	31 May 2016 (GBP)		31 May 2017 (GBP)		31 May 2018 (GBP)		31 May 2019 (GBP)
ASSETS
fixed assets	8.43	15.74%	4.01	6.71%	1.53	2.58%	1.38	2.29%	m
intangibles	22.38	41.76%	27.70	46.32%	33.24	56.20%	33.50	55.69%	m
fixed investments	-	-%	-	-%	-	-%	-	-%	m
current assets - other	-	-%	1.48	2.48%	2.20	3.71%	2.14	3.55%	m
stocks	4.61	8.61%	3.97	6.63%	3.08	5.21%	2.60	4.32%	m
debtors	15.62	29.14%	15.61	26.10%	14.30	24.17%	15.68	26.06%	m
cash & securities	2.55	4.75%	7.04	11.77%	4.81	8.13%	4.87	8.10%	m

TOTAL	53.60	100%	59.80	100%	59.16	100%	60.16	100%	m

LIABILITIES
creditors - short	11.01	20.54%	12.17	20.35%	12.42	21.00%	10.26	17.05%	m
creditors - long	18.36	34.25%	26.31	44.00%	21.75	36.77%	26.87	44.67%	m
creditors - other	-	-%	-	-%	-	-%	-	-%	m
subordinated loans	-	-%	-	-%	-	-%	-	-%	m
insurance funds	-	-%	-	-%	-	-%	-	-%	m

TOTAL	29.36	54.78%	38.48	64.35%	34.17	57.76%	37.13	61.71%	m

EQUITY
ord cap, reserves	24.24	45.22%	21.32	35.65%	24.99	42.24%	23.03	38.29%	m
prefs, minorities	-	-%	-	-%	-	-%	-	-%	m

TOTAL	24.24	45.22%	21.32	35.65%	24.99	42.24%	23.03	38.29%	m

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

Haynes Publishing Cash Flow Statement

	31 May 2016 (GBP)	31 May 2017 (GBP)	31 May 2018 (GBP)	31 May 2019 (GBP)
Operating CF	7.76	9.88	10.14	12.46	m
Pre-Financing CF	1.26	4.15	0.28	3.43	m
Retained CF	-1.24	2.78	-0.91	2.27	m

Haynes Publishing Brokers

Name	Activity	Type	Mnemonic	Code
Evolution Securities Limited	Market Maker(MMF)	Broker/Dealer	EVO	EVBGGB21MMT
Winterflood Securities Ltd	Market Maker(MMF)	Broker/Dealer	WINS	WNTSGB2LBIC