Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
---|
| | | | | |
| Millions | Millions | Millions | Millions | Millions |
Income Statement | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 |
---|
Revenue | 77.47 | 46.22 | 35.38 | 23.47 | 13.54 |
Operating Profit / Loss | 33.33 | 16.76 | 13.68 | 9.69 | 5.63 |
Net Interest | (0.14) | 0.38 | (0.14) | 0.04 | (0.01) |
Pre Tax Profit | 33.18 | 17.14 | 13.54 | 9.73 | 5.62 |
Post Tax Profit | 26.04 | 13.80 | 11.02 | 7.82 | 4.40 |
Profit for the Period | 26.04 | 13.80 | 11.02 | 7.82 | 4.40 |
Equity Holders of Parent Company | 23.53 | 12.47 | 11.02 | 7.82 | 4.40 |
Minority Interests | 2.51 | 1.34 | n/a | n/a | n/a |
| | | | | |
Continuing EPS | | | | | |
Earnings per Share (Basic) | 57.70p | 31.70p | 27.70p | 21.80p | 14.20p |
Earnings per Share (Diluted) | 55.10p | 30.50p | 26.90p | 21.30p | 13.90p |
Earnings per Share (Adjusted) | 58.30p | 32.80p | 30.10p | 22.70p | 17.50p |
Continuing and Discontinued EPS | | | | | |
Earnings per Share (Basic) | 57.70p | 31.70p | 27.70p | 21.80p | 14.20p |
Earnings per Share (Diluted) | 55.10p | 30.50p | 26.90p | 21.30p | 13.90p |
Earnings per Share (Adjusted) | 58.30p | 32.80p | 30.10p | 22.70p | 17.50p |
| | | | | |
Dividend per Share | 11.00p | 8.00p | n/a | 6.50p | 4.90p |
| | | | | |
| Millions | Millions | Millions | Millions | Millions |
Balance Sheet | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 |
---|
Non-Current Assets | | | | | |
Intangible Assets | 3.00 | 2.07 | 1.18 | 0.44 | 0.12 |
Property, Plant and Equipment | 8.46 | 9.20 | 10.03 | 0.17 | 0.20 |
Investments | n/a | n/a | n/a | n/a | n/a |
Investment Properties | 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 | 17.33 | 5.83 | n/a | n/a | n/a |
Total Non-Current Assets | 28.79 | 17.10 | 11.21 | 0.61 | 0.32 |
| | | | | |
Current Assets | | | | | |
Inventories | n/a | n/a | n/a | n/a | n/a |
Trade and Other Receivables | 68.36 | 70.48 | 45.45 | 34.46 | 16.82 |
Cash at Bank and in Hand | 108.04 | 82.97 | 73.96 | 38.40 | 13.07 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | 3.51 | 4.03 | 3.87 | 2.56 | 1.57 |
Total Current Assets | 179.91 | 157.47 | 123.28 | 75.42 | 31.46 |
| | | | | |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 208.70 | 174.57 | 134.49 | 76.03 | 32.00 |
| | | | | |
Current Liabilities | | | | | |
Borrowings | 0.45 | 0.29 | n/a | n/a | n/a |
Other Current Liabilities | 82.73 | 75.83 | 68.99 | 27.12 | 10.00 |
Total Current Liabilities | 83.19 | 76.12 | 68.99 | 27.12 | 10.00 |
| | | | | |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| | | | | |
Non-Current Liabilities | | | | | |
Borrowings | 6.91 | 7.19 | 7.64 | n/a | n/a |
Provisions | 1.06 | 0.63 | 0.29 | 0.20 | n/a |
Other Non-Current Liabilities | 7.75 | n/a | n/a | n/a | n/a |
Total Non-Current Liabilities | 15.72 | 7.82 | 7.93 | 0.20 | n/a |
| | | | | |
Net Assets | 109.79 | 90.64 | 57.57 | 48.71 | 22.00 |
| | | | | |
Capital and Reserves | | | | | |
Share Capital | 0.08 | 0.08 | 0.07 | 0.07 | 0.07 |
Share Premium Account | 50.78 | 50.58 | 31.39 | 31.39 | 12.24 |
Other Reserves | 0.55 | 0.69 | 0.68 | 0.68 | 0.67 |
Retained Earnings | 54.19 | 35.63 | 22.93 | 15.00 | 9.08 |
Shareholders Funds | 105.60 | 86.99 | 55.07 | 47.14 | 22.06 |
| | | | | |
Minority Interests / Other Equity | 4.19 | 3.65 | 2.50 | 1.56 | n/a |
Total Equity | 109.79 | 90.64 | 57.57 | 48.71 | 22.00 |
| | | | | |
| 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | 31 Dec '18 | 31 Dec '17 |
---|
Operating Margin | 43.02% | 36.26% | 38.67% | 41.29% | 41.58% |
Return on Capital Employed | 28.93% | 17.34% | 21.27% | 19.99% | 25.73% |
Dividend Cover | 5.30 | 4.10 | 13.68 | 3.49 | 3.57 |
Dividend Yield | 0.50 | 0.60 | 0.20 | 1.20 | 1.00 |
PE Ratio | 37.50 | 39.60 | 41.50 | 24.90 | 27.90 |
PEG | n/a | n/a | n/a | n/a | n/a |
Dividend per Share Growth | n/a | (27.27%) | (72.50%) | 195.45% | (24.62%) |
Net Asset Value per Share | 260.71p | 216.21p | 137.65p | 117.83p | 53.41p |