Tandem Group Plc

Tandem (TND)

Company name:Tandem Group Plc
EPIC:TNDTrading Currency:GBX
Market Sector:AIMPISIN:GB00B460T373
Market Segment:ASX1Share Type:DE
WWW Address:http://www.tandemgroup.co.uk/Description:ORD 25P
Industry Sector:LEISURE GOODS
 Price Price Change [%] Bid Offer Open High Low Volume
 172.50 images.advfn.com/imagesnew/2/gb/dot 0.0 [0.00] 165.00 180.00 172.50 172.50 172.50 -
 Market Cap. [m] Shares In Issue [m] Beta EPS DPS PE Ratio Yield 52-Wks-Range
 8.11 4.70 -0.02 32.30 4.31 5.34 2.50 220.00 - 107.50

Tandem Key Figures

(at previous day's close)
Market Cap.8.11m
Shares In Issue4.70m
Prev. Close172.50
PE Ratio5.34 
Dividend Yield2.50%
EPS - basic32.30p
Dividend PS4.31p
Dividend Cover7.49 
Cash Flow PS28.07p
Return On Equity (ROE)13.07%
Operating Margin5.76%
PEG Factor-0.69 
EPS Growth Rate-7.71%
Dividends PS Growth Rate5.12%
Net Debt7.13m
Gross Gearing49.11%
Quick Assets11.07m
Net Working Capital7.37m
Intangibles / Fixed Assets61.59%
Turnover PS691.76p
Pre-Tax Profit PS39.83p
Retained Profit PS30.04p
Cash PS103.13p
Net Cash PS-66.05p
Net Tangible Asset Value PS *145.28p
Net Asset Value PS264.01p
Spread15.00 (8.33%) 
* 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.

Tandem Balance Sheet

LSE:TND:Liabilities+EQLSE:TND:Assets

Share Price Performance

Sample Period †HighLow
1 week175.00167.50
4 weeks175.00167.50
12 weeks200.00165.00
1 year220.00107.50

Share Price Chart (5 years)

Tandem Historic Returns

Period †OpenChange%Open Avg.Avg. Daily Vol [m]Total Vol [m]VWAP
1 week172.50--167.500.00172.50
4 weeks170.002.501.47167.500.00170.50
12 weeks180.00-7.50-4.17165.000.00174.66
26 weeks190.00-17.50-9.21165.000.00189.79
1 year120.0052.5043.75107.500.01181.47
3 years97.5075.0076.9290.000.00153.64
5 years107.5065.0060.4790.000.01146.21
† periods calculated are whole weeks rather than calendar months

Tandem Key Management Ratios

Tandem Investment Ratios

(Market value analysis) at previous day's close
PQ Ratio7.25 
PE Ratio5.34 
Tobin's Q Ratio 0.34 
Tobin's Q Ratio (excl. intangibles)0.44 
Dividend Yield2.50%
Market-to-Book Ratio0.65 
Price-to-Pre-Tax Profit PS4.33 
Price-to-Retained Profit PS5.74 
Price-to-Cash Flow PS6.15 
Price-to-Sales PS0.25 
Price-to-Net Tangible Asset Value PS1.19 
Price-to-Cash PS1.67 
Net Working Capital PS156.88 
Price Pct to Working Capital PS1.10%
Earnings Yield18.72%
Average PE4.87 
Years in average5 
PE to PE average109.73%

Tandem Financial Ratios

(Leverage Ratios)
Debt Ratio24.49%
Debt-to-Equity Ratio0.32 
Debt-to-Equity Ratio (excl. Intgbl)0.59 
Debt-to-Equity Market Value0.50 
Net Gearing29.24%
Net Gearing (excl. Intangibles)37.91%
Gross Gearing49.11%
Gross Gearing (excl. Intangibles)63.69%
Gearing Under 1 Year32.61%
Gearing Under 1 Year (excl. Intgbl)42.28%
Assets/Equity1.97 
Cash/Equity39.06 
(Liquidity Ratios)
Net Working Capital to Total Assets30.24%
Current Ratio1.93 
Quick Ratio (Acid Test)1.39 
Liquidity Ratio0.61 
Cash & Equiv/Current Assets31.63%
(Solvency Ratios)
Enterprise Value7.29m
CFO/Sales0.04 
CFO/Attributable Profit0.81 
CFO/Assets0.05 
CFO/Debt0.11 
Total Debt/Equity Market Value1.48 
Total Debt/Sales0.37 
Total Debt/Pre-Tax Profit6.40 
Total Debt11.98m
Total Debt/Net Current Assets1.62%
(Dodds - Graham Ratios)
3 yr Compound Earnings Growth26.38%
5 yr Compound Earnings Growth-%
10 yr Compound Earnings Growth6.22%
Earn drops > 5% in 10yrs9 
Beta (60-Mnth)Beta (36-Mnth)
-0.01510.0494

Tandem Operating Ratios

(Profitability Ratios)
Return On Capital Employed (ROCE)11.39%
Return On Assets (ROA)6.80%
Net Profit Margin4.99%
Assets Turnover1.36 
Return On Equity (ROE)13.07%
Return On Investment (ROI)10.12%
Dividend Payout Ratio13.34%
Plowback Ratio86.66%
Growth from Plowback Ratio11.97%
Net Income Of Revenues4.34%
(Asset Utilisation Multiples)
Shareholders Equity Turnover2.77 
Fixed Assets Turnover3.57 
Current Assets Turnover2.20 
Net Working Capital Turnover 
Inventory Turnover7.88 
(Other Operating Ratios)
Total Assets-to-Sales0.73 
Debtors-to-Sales19.24%
Debt Collection Period70.24Days

Tandem Dividends

Announcement DateTypeCurr.Dividend AmountPeriod StartPeriod EndEx DateRecord DatePayment DateTotal Dividend Amount
10 Apr 2019FinalGBX2.8931/12/201731/12/201816/05/201917/05/201903/07/20194.31
28 Sep 2018InterimGBX1.4231/12/201731/12/201811/10/201812/10/201812/11/2018-
11 Apr 2018FinalGBX2.7531/12/201631/12/201717/05/201818/05/201804/07/20184.10
29 Sep 2017InterimGBX1.3531/12/201631/12/201712/10/201713/10/201713/11/2017-
12 Apr 2017FinalGBX2.6031/12/201531/12/201618/05/201719/05/201703/07/20173.90
30 Sep 2016InterimGBX1.3031/12/201531/12/201613/10/201614/10/201614/11/2016-
19 Apr 2016FinalGBX2.5031/12/201431/12/201526/05/201627/05/201604/07/20163.75
29 Sep 2015InterimGBX1.2531/12/201431/12/201508/10/201509/10/201507/11/2015-
14 Apr 2015FinalGBX2.4031/12/201331/12/201428/05/201529/05/201530/06/20153.60
19 Sep 2014InterimGBX1.2031/12/201331/12/201401/10/201403/10/201431/10/2014-
04 Apr 2014FinalGBX2.3031/12/201231/12/201314/05/201416/05/201413/06/20143.45
20 Sep 2013InterimGBX1.1531/12/201231/12/201302/10/201304/10/201301/11/2013-
28 Mar 2013FinalGBX2.2031/12/201131/12/201215/05/201317/05/201314/06/20133.30
21 Sep 2012InterimGBX1.1031/12/201131/12/201203/10/201205/10/201202/11/2012-
16 Apr 2012FinalGBX2.1031/12/201031/12/201116/05/201218/05/201214/06/20123.15
19 Oct 2011InterimGBX1.0531/12/201031/12/201126/10/201128/10/201125/11/2011-
03 May 2011FinalGBX2.0031/01/201031/01/201101/06/201103/06/201101/07/20113.00
20 Oct 2010InterimGBX1.0031/01/201031/01/201127/10/201029/10/201026/11/2010-

Tandem Fundamentals
 31 Dec 2015 (GBP)31 Dec 2016 (GBP)31 Dec 2017 (GBP)31 Dec 2018 (GBP)
turnover34.39100.00%38.41100.00%36.84100.00%32.51100.00%m
pre tax profit1.053.04%0.912.38%1.895.13%1.875.76%m
attributable profit1.002.91%0.782.02%1.744.73%1.624.99%m
retained profit0.832.41%0.591.54%1.554.20%1.414.34%m
eps - basic (p)21.31 16.00 35.00 32.30 
eps - diluted (p)20.27 15.70 34.80 32.10 
dividends per share3.75 3.90 4.10 4.31 

Tandem Balance Sheet

 31 Dec 2015 (GBP)31 Dec 2016 (GBP)31 Dec 2017 (GBP)31 Dec 2018 (GBP)
LSE:TND:Liabilities+EQLSE:TND:AssetsLSE:TND:Liabilities+EQLSE:TND:AssetsLSE:TND:Liabilities+EQLSE:TND:AssetsLSE:TND:Liabilities+EQLSE:TND:Assets
 31 Dec 2015 (GBP)31 Dec 2016 (GBP)31 Dec 2017 (GBP)31 Dec 2018 (GBP)
ASSETS
fixed assets fixed assets3.2713.89%3.1413.40%3.5515.21%3.4814.27%m
intangibles intangibles5.6123.86%5.6324.00%5.6023.98%5.5822.88%m
fixed investments fixed investments0.251.05%0.120.50%--%--%m
current assets - other current assets - other--%--%--%0.050.22%m
stocks stocks6.2326.47%7.6232.53%4.0017.14%4.2517.43%m
debtors debtors7.2931.00%5.8324.87%6.3427.16%6.1725.32%m
cash & securities cash & securities0.883.73%1.104.70%3.8616.52%4.8519.88%m
TOTAL23.52100%23.44100%23.34100%24.38100%m
LIABILITIES
creditors - short creditors - short9.5940.79%8.9338.10%7.7133.03%7.9532.61%m
creditors - long creditors - long6.1125.97%6.2926.85%4.5619.55%4.0316.51%m
creditors - other creditors - other--%--%--%--%m
subordinated loans subordinated loans--%--%--%--%m
insurance funds insurance funds--%--%--%--%m
TOTAL15.7066.76%15.2264.95%12.2852.59%11.9849.11%m
EQUITY
ord cap, reserves ord cap, reserves7.8233.24%8.2135.05%11.0747.41%12.4150.89%m
prefs, minorities prefs, minorities--%--%--%--%m
TOTAL7.8233.24%8.2135.05%11.0747.41%12.4150.89%m
OTHER
NAV Basic- - - - 
NAV Diluted- - - - 

Tandem Cash Flow Statement

31 Dec 2015 (GBP)31 Dec 2016 (GBP)31 Dec 2017 (GBP)31 Dec 2018 (GBP)
Operating CF1.481.313.581.32m
Pre-Financing CF-1.031.183.551.23m
Retained CF-0.98-0.103.010.89m

Tandem Brokers

NameActivityTypeMnemonicCode
Evolution Securities LimitedMarket Maker(MMF)Broker/DealerEVOEVBGGB21MMT
Shore Capital Stockbrokers LtdMarket Maker(MMF)Broker/DealerSCAPSHOCGB21
Winterflood Securities LtdMarket Maker(MMF)Broker/DealerWINSWNTSGB2LBIC
Your Recent History
LSE
TND
Tandem
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:20191206 11:22:19