Keystone Law Group (KEYS)

578.00p
   
  • Change Today:
      1.00p
  • 52 Week High: 700.00
  • 52 Week Low: 452.50
  • Currency: UK Pounds
  • Shares Issued: 31.45m
  • Volume: 45,041
  • Market Cap: £181.78m
  • RiskGrade: 161
  • Beta: 0.01

Dividend Data

  31-Jan-2631-Jan-2531-Jan-2431-Jan-2331-Jan-22
Interim Dividend7.50p6.20p5.80p5.20pn/a
Final Dividend17.20p14.00p12.50p10.90pn/a
Total Dividend7.50p20.20p18.30p16.10pn/a
For more dividend details, click here

Fundamentals - based on IFRS

  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
Income Statement 31-Jan-26 31-Jan-25 31-Jan-24 31-Jan-23 31-Jan-22
Continuing Operations          
Revenue 115.17 97.70 87.93 76.41 69.62
Operating Profit/(Loss) 12.26 10.57 9.42 8.31 8.45
Net Interest 2.41 1.11 2.26 0.07 (0.09)
Profit Before Tax 14.67 11.68 10.31 8.39 8.36
Profit After Tax 11.06 8.55 7.65 6.73 6.65
Discontinued Operations          
Profit After Tax n/a n/a n/a n/a n/a
PROFIT FOR THE PERIOD 11.06 8.55 7.65 6.73 6.65
Attributable to:          
Equity Holders of Parent Company 11.06 8.55 7.65 6.73 6.65
Minority Interests n/a n/a n/a n/a n/a
           
Continuing EPS          
Earnings per Share - Basic 34.90p 27.10p 24.40p 21.50p 21.30p
Earnings per Share - Diluted 34.30p 26.60p 23.90p 21.20p 21.00p
Earnings per Share - Adjusted 37.00p 30.40p 27.40p 24.20p 21.30p
Continuing and Discontinued EPS          
Earnings per Share - Basic 34.90p 27.10p 24.40p 21.50p 21.30p
Earnings per Share - Diluted 34.30p 26.60p 23.90p 21.20p 21.00p
Earnings per Share - Adjusted 37.00p 30.40p 27.40p 24.20p 21.30p
           
Dividend per Share 24.70p 20.20p 18.30p 16.10p 15.70p
  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
Balance Sheet 31-Jan-26 31-Jan-25 31-Jan-24 31-Jan-23 31-Jan-22
Assets          
Non-Current Assets          
Property, Plant & Equipment 2.14 2.75 2.55 0.70 1.17
Intangible Assets 4.81 4.81 5.06 5.41 5.76
Investment Properties n/a n/a n/a n/a n/a
Investments 0.31 0.13 0.13 0.01 n/a
Other Financial Assets n/a n/a n/a n/a n/a
Other Non-Current Assets n/a n/a n/a n/a 0.01
  7.26 7.68 7.73 6.12 6.94
Current Assets          
Inventories n/a n/a n/a n/a n/a
Trade & Other Receivables 32.79 28.33 25.19 22.61 19.97
Cash at Bank & in Hand 9.74 9.69 8.37 9.15 10.48
Current Asset Investments n/a n/a n/a n/a n/a
Other Current Assets 0.04 n/a n/a n/a n/a
  42.57 38.01 33.56 31.76 30.46
           
Other Assets n/a n/a n/a n/a n/a
Total Assets 49.83 45.70 41.30 37.88 37.40
           
Liabilities          
Current Liabilities          
Borrowings 0.59 0.59 0.34 0.54 0.54
Other Current Liabilities 26.12 22.01 21.03 19.06 17.10
  26.72 22.61 21.37 19.59 17.63
           
Net Current Assets cn/a cn/a cn/a cn/a cn/a
           
Non-Current Liabilities          
Borrowings 1.07 1.56 2.03 0.11 0.57
Provisions 1.34 1.16 0.96 0.32 0.31
Other Non-Current Liabilities n/a n/a n/a n/a n/a
  2.41 2.73 2.99 0.43 0.88
           
Other Liabilities n/a n/a n/a n/a n/a
Total Liabilities 29.13 25.33 24.36 20.02 18.52
           
Net Assets 20.70 20.36 16.94 17.86 18.88
           
Capital & Reserves          
Share Capital 0.06 0.06 0.06 0.06 0.06
Share Premium Account 9.92 9.92 9.92 9.92 9.92
Other Reserves 1.41 1.28 1.06 1.03 0.75
Retained Earnings 9.30 9.10 5.90 6.85 8.15
Shareholders Funds 20.70 20.36 16.94 17.86 18.88
           
Minority Interests/Other Equity n/a n/a n/a n/a n/a
Total Equity 20.70 20.36 16.94 17.86 18.88
Cash Flow 31-Jan-26 31-Jan-25 31-Jan-24 31-Jan-23 31-Jan-22
Net Cash Flow From Operating Activities 9.01 6.24 7.53 7.24 8.31
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 3.11 1.19 1.46 0.16 (0.03)
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 (12.07) (6.12) (9.78) (8.72) (5.17)
Net Increase/Decrease In Cash 0.06 1.32 (0.78) (1.33) 3.11
Ratios - based on IFRS 31-Jan-26 31-Jan-25 31-Jan-24 31-Jan-23 31-Jan-22
Continuing Operations          
PE Ratio - Adjusted 17.2 17.6 20.0 17.9 40.6
PEG - Adjusted 0.8 1.6 1.5 1.3 0.8
Earnings per Share Growth - Adjusted 22% 11% 13% 14% 54%
Dividend Cover 1.50 1.50 1.50 1.50 1.36
Revenue per Share 366.20p 310.67p 279.59p 242.95p 221.36p
Pre-Tax Profit per Share 46.65p 37.16p 32.77p 26.66p 26.59p
Operating Margin 10.65% 10.82% 10.71% 10.88% 12.14%
Return on Capital Employed 64.89% 56.02% 52.87% 61.94% 58.10%
Continuing & Discontinued Operations          
PE Ratio - Adjusted 17.2 17.6 20.0 17.9 40.6
PEG - Adjusted 0.8 1.6 1.5 1.3 0.8
Earnings per Share Growth - Adjusted 22% 11% 13% 14% 54%
Dividend Cover 1.50 1.50 1.50 1.50 1.36
           
Dividend Yield 3.9% 3.8% 3.3% 3.7% 1.8%
Dividend per Share Growth 22.28% 10.38% 13.66% 2.55% 50.96%
Operating Cash Flow per Share 28.66p 19.86p 23.95p 23.00p 26.42p
Cash Incr/Decr per Share 0.18p 4.20p (2.50p) (4.23p) 9.89p
Net Asset Value per Share (exc. Intangibles) 50.52p 49.46p 37.79p 39.59p 41.74p
Net Gearing -39.02% -36.97% -35.39% -47.62% -49.63%

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