Cropper (James) (CRPR)

Sector:

Paper and Other Forestry Products

Index:

FTSE AIM All-Share

258.75p
   
  • Change Today:
      3.75p
  • 52 Week High: 315.00
  • 52 Week Low: 132.50
  • Currency: UK Pounds
  • Shares Issued: 9.55m
  • Volume: 128
  • Market Cap: £24.72m
  • RiskGrade: 258
  • Beta: 0.00

Dividend Data

  29-Mar-2530-Mar-2401-Apr-2326-Mar-2227-Mar-21
Total Dividendn/a3.00p6.00p10.00p2.50p
For more dividend details, click here

Fundamentals - based on IFRS

  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
Income Statement 29-Mar-25 30-Mar-24 01-Apr-23 26-Mar-22 27-Mar-21
Continuing Operations          
Revenue 99.34 102.97 129.66 104.92 78.77
Operating Profit/(Loss) (4.60) (3.03) 3.34 3.68 2.44
Net Interest (2.09) (2.23) (1.70) (0.91) (0.73)
Profit Before Tax (6.69) (5.26) 1.31 2.78 1.72
Profit After Tax (5.27) (4.00) 0.52 1.36 1.57
Discontinued Operations          
Profit After Tax n/a n/a n/a n/a n/a
PROFIT FOR THE PERIOD (5.27) (4.00) 0.52 1.36 1.57
Attributable to:          
Equity Holders of Parent Company (5.27) (4.00) 0.52 1.36 1.57
Minority Interests n/a n/a n/a n/a n/a
           
Continuing EPS          
Earnings per Share - Basic (55.10p) (41.80p) 5.40p 14.20p 16.40p
Earnings per Share - Diluted (55.10p) (41.80p) 5.40p 14.20p 16.40p
Earnings per Share - Adjusted (55.10p) (41.80p) 5.40p 14.20p 16.40p
Continuing and Discontinued EPS          
Earnings per Share - Basic (55.10p) (41.80p) 5.40p 14.20p 16.40p
Earnings per Share - Diluted (55.10p) (41.80p) 5.40p 14.20p 16.40p
Earnings per Share - Adjusted (55.10p) (41.80p) 5.40p 14.20p 16.40p
           
Dividend per Share n/a 3.00p 6.00p 10.00p n/a
  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
Balance Sheet 29-Mar-25 30-Mar-24 01-Apr-23 26-Mar-22 27-Mar-21
Assets          
Non-Current Assets          
Property, Plant & Equipment 24.84 33.69 39.48 37.91 34.86
Intangible Assets 2.08 2.47 2.79 2.85 3.21
Investment Properties n/a n/a n/a n/a n/a
Investments n/a n/a n/a n/a n/a
Other Financial Assets n/a 0.34 0.65 n/a n/a
Other Non-Current Assets 5.16 5.40 4.20 3.53 3.73
  32.08 41.91 47.12 44.29 41.79
Current Assets          
Inventories 15.28 15.80 18.30 17.59 15.47
Trade & Other Receivables 17.85 17.72 24.76 21.91 16.05
Cash at Bank & in Hand 10.61 9.21 7.68 7.75 6.76
Current Asset Investments n/a n/a n/a n/a n/a
Other Current Assets 1.25 1.31 0.60 1.06 0.96
  45.01 44.04 51.35 48.31 39.25
           
Other Assets n/a n/a n/a n/a n/a
Total Assets 77.08 85.95 98.47 92.60 81.05
           
Liabilities          
Current Liabilities          
Borrowings 3.18 1.61 1.76 1.60 8.30
Other Current Liabilities 16.06 15.57 21.16 20.94 15.80
  19.24 17.18 22.92 22.54 24.10
           
Net Current Assets cn/a cn/a cn/a cn/a cn/a
           
Non-Current Liabilities          
Borrowings 20.32 23.14 22.51 18.45 5.97
Provisions 1.20 2.77 3.40 3.39 2.25
Other Non-Current Liabilities 15.91 17.29 17.56 13.71 18.84
  37.43 43.20 43.48 35.55 27.05
           
Other Liabilities n/a n/a n/a n/a n/a
Total Liabilities 56.67 60.38 66.40 58.09 51.15
           
Net Assets 20.41 25.57 32.06 34.51 29.90
           
Capital & Reserves          
Share Capital 2.39 2.39 2.39 2.39 2.39
Share Premium Account 1.59 1.59 1.59 1.59 1.59
Other Reserves (0.70) (0.29) 0.05 (0.85) (0.15)
Retained Earnings 17.13 21.88 28.03 31.39 26.07
Shareholders Funds 20.41 25.57 32.06 34.51 29.90
           
Minority Interests/Other Equity n/a n/a n/a n/a n/a
Total Equity 20.41 25.57 32.06 34.51 29.90
Cash Flow 29-Mar-25 30-Mar-24 01-Apr-23 26-Mar-22 27-Mar-21
Net Cash Flow From Operating Activities 7.65 7.17 5.55 4.03 7.94
Returns On Investment & Servicing of Finance fn/a fn/a fn/a fn/a fn/a
Taxation Paid fn/a fn/a fn/a fn/a fn/a
Net Cash Flow from Investing Activities (3.25) (4.32) (6.64) (6.60) (4.49)
Acquisitions & Disposals gn/a gn/a gn/a gn/a gn/a
Dividends Paid fn/a fn/a fn/a fn/a fn/a
Management of Liquid Resources cn/a cn/a cn/a cn/a cn/a
Net Cash Flow from Financing Activities (2.80) (1.48) 0.62 3.44 (4.99)
Net Increase/Decrease In Cash 1.60 1.37 (0.47) 0.87 (1.54)
Ratios - based on IFRS 29-Mar-25 30-Mar-24 01-Apr-23 26-Mar-22 27-Mar-21
Continuing Operations          
PE Ratio - Adjusted n/a n/a 113.4 84.5 67.1
PEG - Adjusted n/a n/a n/a n/a n/a
Earnings per Share Growth - Adjusted n/a n/a -62% -13% -68%
Dividend Cover n/a (13.93) 0.90 1.42 n/a
Revenue per Share 1,039.72p 1,077.66p 1,357.06p 1,098.11p 824.38p
Pre-Tax Profit per Share (70.00p) (55.06p) 13.74p 29.06p 17.99p
Operating Margin (4.63%) (2.94%) 2.58% 3.51% 3.10%
Return on Capital Employed n/a n/a 5.28% 6.69% 5.66%
Continuing & Discontinued Operations          
PE Ratio - Adjusted n/a n/a 113.4 84.5 67.1
PEG - Adjusted n/a n/a n/a n/a n/a
Earnings per Share Growth - Adjusted n/a n/a -62% -13% -68%
Dividend Cover n/a (13.93) 0.90 1.42 n/a
           
Dividend Yield 0.0% 1.2% 1.0% 0.8% 0.0%
Dividend per Share Growth n/a (50.00%) (40.00%) n/a n/a
Operating Cash Flow per Share 80.02p 75.04p 58.09p 42.17p 83.09p
Cash Incr/Decr per Share 16.77p 14.36p (4.93p) 9.07p (16.09p)
Net Asset Value per Share (exc. Intangibles) 191.78p 241.69p 306.41p 331.41p 279.35p
Net Gearing 63.16% 60.77% 51.75% 35.62% 25.09%

Key

* GAAP

a. Includes discontinued activities

b. Including assets due in more than one year

c. Not disclosed under IFRS

d. Total fixed assets

e. Includes borrowings

f. Included in cash flow from operating activities under IFRS

g. Included in net cash from investing activities under IFRS

h. Pre-tax

i. Capital expenditure

j. Based on operating cash flow before tax

k. Issue of ordinary shares

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 15 minutes.

Note 2: RiskGrade figures are provided by RiskMetrics.

Note 3: Above ratios are on a 'per annum' basis, adjusted for corporate actions and based on the fundamentals of the primary listed security.

Note 4: Under IFRS, all figures are based on 'Continuing' operations unless otherwise stated.

Note 5: Forecast figures based on normalised accounts.

 

Top of Page