| 31-Dec-25 | 31-Dec-24 | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 | 1st Interim | 1.75¢ | 1.75¢ | 1.75¢ | 1.75¢ | n/a | 2nd Interim | 1.75¢ | 1.75¢ | 1.75¢ | 1.75¢ | n/a | 3rd Interim | 1.75¢ | 1.75¢ | 1.75¢ | 1.75¢ | n/a | 4th Interim | 1.75¢ | 1.75¢ | 1.75¢ | 1.75¢ | n/a | Total Dividend | 7.00¢ | 7.00¢ | 7.00¢ | 7.00¢ | n/a |
|---|
| $ (Millions) | $ (Millions) | $ (Millions) | $ (Millions) | $ (Millions) | |
| Income Statement | 31-Dec-25 | 31-Dec-24 | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 |
| Turnover | 139.75 | 148.63 | 155.36 | 212.22 | 127.63 |
| Operating Profit/(Loss) | 112.33 | 122.27 | 132.40 | 176.39 | 108.73 |
| Net Interest | n/a | n/a | n/a | n/a | n/a |
| Profit Before Tax | 112.33 | 122.27 | 132.40 | 176.39 | 108.73 |
| Profit After Tax | 112.33 | 122.27 | 132.40 | 176.39 | 108.73 |
| Total Dividend Paid | n/a | n/a | n/a | n/a | n/a |
| Retained Profit/(Loss) for the Financial Year | 112.33 | 122.27 | 132.40 | 176.39 | 108.73 |
| Earnings per Share - Basic | 9.86¢ | 10.00¢ | 10.11¢ | 12.93¢ | 7.91¢ |
| Earnings per Share - Diluted | 9.86¢ | 10.00¢ | 10.11¢ | 12.93¢ | 7.91¢ |
| Earnings per Share - Adjusted | 9.86¢ | 10.00¢ | 10.11¢ | 12.93¢ | 7.91¢ |
| Dividend per Share | 7.00¢ | 7.00¢ | 7.00¢ | 7.00¢ | 7.00¢ |
| $ (Millions) | $ (Millions) | $ (Millions) | $ (Millions) | $ (Millions) | |
| Balance Sheet | 31-Dec-25 | 31-Dec-24 | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 |
| 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 | 1,102.23 | 1,162.20 | 1,201.36 | 1,223.65 | 1.27 |
| 1,102.23 | 1,162.20 | 1,201.36 | 1,223.65 | 1.27 | |
| Current Assets | |||||
| Stocks | n/a | n/a | n/a | n/a | n/a |
| Debtors | 53.60 | 31.80 | 20.32 | 19.84 | 0.01 |
| Cash at Bank & in Hand | 12.59 | 5.62 | 135.05 | 120.53 | 0.09 |
| 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 | 1,168.42 | 1,199.62 | 1,356.73 | 1,364.02 | 1.37 |
| Liabilities | |||||
| Creditors: Amount Due Within 1 Year | 17.56 | 17.88 | 15.87 | 26.30 | 0.01 |
| Net Current Assets | n/a | n/a | 139.50 | 1,337.71 | 0.09 |
| Creditors: Amount Due Over 1 Year | n/a | n/a | n/a | n/a | n/a |
| Provisions for Liabilities & Charges | n/a | n/a | n/a | n/a | n/a |
| Other Liabilities | n/a | 0.06 | n/a | 0.26 | n/a |
| Total Liabilities | 17.56 | 17.94 | 15.87 | 26.56 | 0.01 |
| Net Assets | 1,150.86 | 1,181.68 | 1,340.86 | 1,337.45 | 1.36 |
| Capital & Reserves | |||||
| Called Up Share Capital | 13.74 | 13.74 | 13.74 | 13.74 | 0.01 |
| Share Premium Account | 607.12 | 607.12 | 607.12 | 607.12 | 0.61 |
| Other Reserves | 493.91 | 526.68 | 633.47 | 672.69 | 0.72 |
| Profit & Loss Account | 36.09 | 34.14 | 86.53 | 43.90 | 0.02 |
| Shareholders Funds | 1,150.86 | 1,181.68 | 1,340.86 | 1,337.45 | 1.36 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Capital Employed | 1,150.86 | 1,181.68 | 1,340.86 | 1,337.45 | 1.36 |
| Cash Flow | 31-Dec-25 | 31-Dec-24 | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 |
| Net Cash Flow From Operating Activities | 91.10 | 111.91 | 123.18 | 184.28 | 0.10 |
| 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 | 77.48 | 39.07 | (1.66) | 48.19 | (0.09) |
| Acquisitions & Disposals | n/a | n/a | n/a | n/a | n/a |
| Equity Dividends Paid | (110.38) | (174.66) | n/a | (156.54) | (0.10) |
| Management of Liquid Resources | n/a | n/a | n/a | n/a | n/a |
| Financing | (51.27) | (105.75) | (106.99) | (50.09) | n/a |
| Net Increase/Decrease In Cash | 6.93 | (129.43) | 14.53 | 25.85 | (0.10) |
| Ratios | 31-Dec-25 | 31-Dec-24 | 31-Dec-23 | 31-Dec-22 | 31-Dec-21 |
| PE Ratio | 9.3 | 8.8 | 8.3 | 7.3 | 12.2 |
| PEG | n/a | n/a | n/a | 0.1 | 0.3 |
| EPS Growth | -1% | -1% | -22% | 64% | 36% |
| Dividend Yield | 7.6% | 7.9% | 8.3% | 7.4% | 7.2% |
| Dividend Cover | 1.41 | 1.43 | 1.44 | 1.85 | 1.13 |
| Dividend per Share Growth | n/a | n/a | n/a | n/a | n/a |
| Operating Cashflow Per Share | 8.12¢ | 9.97¢ | 10.98¢ | 16.42¢ | 0.009¢ |
| Pre-tax Profit per Share | 10.01¢ | 10.90¢ | 11.80¢ | 15.72¢ | 9.69¢ |
| Cash Increase / Decrease per Share | 0.62¢ | (11.53¢) | 1.29¢ | 2.30¢ | 0.009¢ |
| Turnover per Share | 12.45¢ | 13.24¢ | 13.84¢ | 18.91¢ | 11.37¢ |
| Net Asset Value per Share | 102.56¢ | 105.30¢ | 119.49¢ | 119.18¢ | 0.12¢ |
| Operating Margin | 80.38% | 82.26% | 85.22% | 83.12% | 85.19% |
| ROCE | 9.76% | 10.35% | 9.87% | 13.19% | 7,973.06% |
| Net Gearing | 0.43% | 1.04% | n/a | n/a | n/a |
You are here: research