£ (Millions) | £ (Millions) | £ (Millions) | £ (Millions) | £ (Millions) | |
Income Statement | 31-Dec-24 | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 |
Turnover | 32.39 | 30.08 | 30.04 | 27.98 | 23.57 |
Operating Profit/(Loss) | 29.95 | 27.78 | 27.81 | 25.75 | 21.25 |
Net Interest | (0.71) | (0.71) | (0.92) | (1.43) | (1.95) |
Profit Before Tax | 29.33 | 27.07 | 26.89 | 24.33 | 19.30 |
Profit After Tax | 25.82 | 23.96 | 24.34 | 21.82 | 17.52 |
Total Dividend Paid | n/a | n/a | n/a | n/a | n/a |
Retained Profit/(Loss) for the Financial Year | 25.82 | 23.96 | 24.34 | 21.82 | 17.52 |
Earnings per Share - Basic | 14.50p | 14.62p | 13.82p | 12.79p | 11.41p |
Earnings per Share - Diluted | 14.50p | 14.62p | 13.82p | 12.79p | 11.41p |
Earnings per Share - Adjusted | 14.50p | 14.62p | 13.82p | 12.79p | 11.41p |
Dividend per Share | 14.88p | 14.10p | 13.82p | 12.68p | 12.00p |
£ (Millions) | £ (Millions) | £ (Millions) | £ (Millions) | £ (Millions) | |
Balance Sheet | 31-Dec-24 | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 |
Fixed Assets | |||||
Intangible Assets | n/a | n/a | n/a | n/a | n/a |
Tangible Assets | n/a | n/a | n/a | n/a | n/a |
Fixed Investments | 1,047.80 | 1,021.81 | 936.59 | 1,013.46 | 803.75 |
1,047.80 | 1,021.81 | 936.59 | 1,013.46 | 803.75 | |
Current Assets | |||||
Stocks | n/a | n/a | n/a | n/a | n/a |
Debtors | 4.47 | 3.55 | 3.21 | 3.71 | 2.53 |
Cash at Bank & in Hand | 2.82 | 7.34 | 4.18 | 11.26 | 9.70 |
Other Current Assets | n/a | n/a | n/a | n/a | n/a |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 1,055.09 | 1,032.70 | 943.98 | 1,028.44 | 815.98 |
Liabilities | |||||
Creditors: Amount Due Within 1 Year | 3.65 | 2.79 | 2.60 | 83.33 | 3.71 |
Net Current Assets | 3.64 | 8.10 | 4.80 | (68.35) | 8.52 |
Creditors: Amount Due Over 1 Year | 94.74 | 94.73 | 94.71 | 14.93 | 81.11 |
Provisions for Liabilities & Charges | n/a | n/a | n/a | n/a | n/a |
Other Liabilities | n/a | n/a | n/a | n/a | n/a |
Total Liabilities | 98.39 | 97.51 | 97.31 | 98.25 | 84.82 |
Net Assets | 956.69 | 935.18 | 846.67 | 930.18 | 731.16 |
Capital & Reserves | |||||
Called Up Share Capital | 44.58 | 44.58 | 44.19 | 43.90 | 40.65 |
Share Premium Account | 186.10 | 186.10 | 178.19 | 172.58 | 112.75 |
Other Reserves | 709.19 | 687.67 | 606.59 | 696.52 | 561.36 |
Profit & Loss Account | 16.82 | 16.83 | 17.70 | 17.19 | 16.41 |
Shareholders Funds | 956.69 | 935.18 | 846.67 | 930.18 | 731.16 |
Minority Interests | n/a | n/a | n/a | n/a | n/a |
Capital Employed | 956.69 | 935.18 | 846.67 | 930.18 | 731.16 |
Cash Flow | 31-Dec-24 | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 |
Net Cash Flow From Operating Activities | 21.11 | 19.64 | 19.45 | 12.91 | 11.00 |
Returns On Investment & Servicing of Finance | n/a | n/a | n/a | n/a | n/a |
Taxation Paid | n/a | n/a | n/a | n/a | n/a |
Capital Expenditure | 8.49 | 0.01 | (8.77) | (68.29) | (53.99) |
Acquisitions & Disposals | n/a | n/a | n/a | n/a | n/a |
Equity Dividends Paid | n/a | n/a | n/a | (21.04) | n/a |
Management of Liquid Resources | n/a | n/a | n/a | n/a | n/a |
Financing | (34.10) | (16.53) | (17.95) | 78.00 | 45.53 |
Net Increase/Decrease In Cash | (4.50) | 3.12 | (7.27) | 1.58 | 2.54 |
Ratios | 31-Dec-24 | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 | 31-Dec-20 |
PE Ratio | n/a | n/a | n/a | 32.5 | 36.5 |
PEG | n/a | n/a | n/a | 2.7 | n/a |
EPS Growth | -1% | 6% | 8% | 12% | -4% |
Dividend Yield | 0.0% | 0.0% | 0.0% | 3.0% | 2.9% |
Dividend Cover | 0.97 | 1.04 | 1.00 | 1.01 | 0.95 |
Dividend per Share Growth | 5.50% | 2.03% | 9.03% | 5.63% | 1.05% |
Operating Cashflow Per Share | 15.86p | 14.75p | 14.61p | 9.70p | 8.26p |
Pre-tax Profit per Share | 22.02p | 20.33p | 20.19p | 18.27p | 14.49p |
Cash Increase / Decrease per Share | (3.38p) | 2.35p | (5.46p) | 1.19p | 1.90p |
Turnover per Share | 24.32p | 22.59p | 22.56p | 21.01p | 17.70p |
Net Asset Value per Share | 718.45p | 702.30p | 635.83p | 698.54p | 549.08p |
Operating Margin | 92.47% | 92.36% | 92.55% | 92.05% | 90.16% |
ROCE | n/a | n/a | n/a | n/a | n/a |
Net Gearing | 9.99% | 9.64% | 11.00% | 9.35% | 10.27% |
You are here: research