Judges Scientific (JDG)

Sector:

Engineering

Index:

FTSE AIM 100

4,810.00p
   
  • Change Today:
    -140.00p
  • 52 Week High: 9,060.00
  • 52 Week Low: 3,550.00
  • Currency: UK Pounds
  • Shares Issued: 6.66m
  • Volume: 8,880
  • Market Cap: £320.37m
  • RiskGrade: 163
  • Beta: 0.01

Dividend Data

  31-Dec-2531-Dec-2431-Dec-2331-Dec-2231-Dec-21
Interim Dividend32.70p29.70p27.00p22.00pn/a
Final Dividend82.30p74.80p68.00p59.00pn/a
Total Dividend115.00p104.50p95.00p81.00pn/a
For more dividend details, click here

Fundamentals - based on IFRS

  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
Income Statement 31-Dec-25 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21
Continuing Operations          
Revenue 145.80 133.60 136.10 113.20 91.29
Operating Profit/(Loss) 13.90 16.70 21.60 18.20 15.62
Net Interest (5.00) (3.70) (8.20) (2.20) (0.76)
Profit Before Tax 8.90 13.00 13.40 16.00 14.86
Profit After Tax 6.00 10.80 9.90 12.80 12.90
Discontinued Operations          
Profit After Tax n/a n/a n/a n/a n/a
PROFIT FOR THE PERIOD 6.00 10.80 9.90 12.80 12.90
Attributable to:          
Equity Holders of Parent Company 5.50 10.40 9.50 12.50 12.68
Minority Interests 0.50 0.40 0.40 0.30 0.22
           
Continuing EPS          
Earnings per Share - Basic 82.70p 156.70p 145.80p 196.10p 201.00p
Earnings per Share - Diluted 81.40p 154.20p 143.50p 193.50p 198.20p
Earnings per Share - Adjusted 275.30p 283.40p 374.60p 363.80p 238.10p
Continuing and Discontinued EPS          
Earnings per Share - Basic 82.70p 156.70p 145.80p 196.10p 201.00p
Earnings per Share - Diluted 81.40p 154.20p 143.50p 193.50p 198.20p
Earnings per Share - Adjusted 275.30p 283.40p 374.60p 363.80p 238.10p
           
Dividend per Share 115.00p 104.50p 95.00p 69.00p 66.00p
  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
Balance Sheet 31-Dec-25 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21
Assets          
Non-Current Assets          
Property, Plant & Equipment 33.50 31.80 26.40 20.10 12.44
Intangible Assets 83.80 97.10 90.40 98.00 23.77
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 n/a n/a n/a n/a
Other Non-Current Assets 0.10 n/a 1.40 1.20 3.08
  117.40 128.90 118.20 119.30 39.29
Current Assets          
Inventories 24.80 28.10 26.50 22.30 14.13
Trade & Other Receivables 26.50 30.20 25.10 25.60 17.15
Cash at Bank & in Hand 19.40 19.60 13.70 20.80 18.41
Current Asset Investments n/a n/a n/a n/a n/a
Other Current Assets n/a n/a n/a n/a n/a
  70.70 77.90 65.30 68.70 49.69
           
Other Assets n/a n/a n/a n/a n/a
Total Assets 188.10 206.80 183.50 188.00 88.98
           
Liabilities          
Current Liabilities          
Borrowings 1.40 2.90 7.40 7.20 5.54
Other Current Liabilities 28.20 32.30 27.60 64.60 21.10
  29.60 35.20 35.00 71.80 26.64
           
Net Current Assets cn/a cn/a cn/a cn/a cn/a
           
Non-Current Liabilities          
Borrowings 63.80 72.40 57.90 52.70 15.77
Provisions 8.80 10.00 8.00 9.00 1.85
Other Non-Current Liabilities 2.20 2.00 n/a n/a 1.32
  74.80 84.40 65.90 61.70 18.94
           
Other Liabilities n/a n/a n/a n/a n/a
Total Liabilities 104.40 119.60 100.90 133.50 45.58
           
Net Assets 83.70 87.20 82.60 54.50 43.39
           
Capital & Reserves          
Share Capital 0.30 0.30 0.30 0.30 0.32
Share Premium Account 19.40 19.20 17.70 17.20 16.67
Other Reserves 26.50 26.50 26.90 4.10 2.00
Retained Earnings 37.50 40.90 37.50 32.70 23.79
Shareholders Funds 83.70 86.90 82.40 54.30 42.78
           
Minority Interests/Other Equity n/a 0.30 0.20 0.20 0.62
Total Equity 83.70 87.20 82.60 54.50 43.39
Cash Flow 31-Dec-25 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21
Net Cash Flow From Operating Activities 29.60 28.50 26.50 21.90 17.40
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 (6.60) (22.60) (25.90) (50.80) (3.37)
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 (21.40) (1.40) (7.60) 31.20 (11.16)
Net Increase/Decrease In Cash 1.60 4.50 (7.00) 2.30 2.86
Ratios - based on IFRS 31-Dec-25 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21
Continuing Operations          
PE Ratio - Adjusted 20.7 29.8 24.3 23.2 35.3
PEG - Adjusted n/a n/a 8.1 0.4 1.0
Earnings per Share Growth - Adjusted -3% -24% 3% 53% 34%
Dividend Cover 2.39 2.71 3.94 5.27 3.61
Revenue per Share 2,189.04p 2,005.87p 2,043.41p 1,699.59p 1,370.61p
Pre-Tax Profit per Share 133.62p 195.18p 201.19p 240.22p 223.11p
Operating Margin 9.53% 12.50% 15.87% 16.08% 17.11%
Return on Capital Employed 18.81% 22.15% 32.98% 71.65% 36.51%
Continuing & Discontinued Operations          
PE Ratio - Adjusted 20.7 29.8 24.3 23.2 35.3
PEG - Adjusted n/a n/a 8.1 0.4 1.0
Earnings per Share Growth - Adjusted -3% -24% 3% 53% 34%
Dividend Cover 2.39 2.71 3.94 5.27 3.61
           
Dividend Yield 2.0% 1.2% 1.0% 0.8% 0.8%
Dividend per Share Growth 10.05% 10.00% 37.68% 4.55% 20.00%
Operating Cash Flow per Share 444.42p 427.90p 397.87p 328.81p 261.23p
Cash Incr/Decr per Share 24.02p 67.56p (105.10p) 34.53p 42.98p
Net Asset Value per Share (exc. Intangibles) (1.50p) (148.64p) (117.11p) (653.11p) 294.65p
Net Gearing 54.72% 64.10% 62.62% 72.01% 6.80%

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