TIDM | CAPD |
---|---|
Ticker Code | CAPD.L |
ISIN | BMG022411000 |
Currency | GBX |
Issue Country | JE |
Sector | NMX551020 |
Year End | 31-Dec-23 |
Shares in Issue | 193.70m |
---|---|
Market Cap. | £199.51m |
Market Size | 3,000 |
PE Ratio | 6.869514 |
Earnings | 14.99378 |
Dividend | 3.136715 |
Yield | 3.045% |
# of Trades | 16 |
---|---|
Vol Sold | 58,353 |
Vol Bought | 22,355 |
52 Week High | 105.50 |
52 Week High Date | 26-Apr-2024 |
52 Week Low | 74.00 |
52 Week Low Date | 26-Oct-2023 |
Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
---|---|---|---|---|---|
Millions | Millions | Millions | Millions | Millions | |
Income Statement | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 |
Revenue | 318.42 | 290.28 | 226.79 | 134.96 | 114.83 |
Operating Profit / Loss | 60.28 | 59.69 | 51.88 | 21.62 | 16.64 |
Net Interest | (12.94) | (7.32) | (3.59) | (1.11) | (0.71) |
Pre Tax Profit | 50.33 | 32.57 | 82.01 | 34.09 | 14.59 |
Post Tax Profit | 38.53 | 22.73 | 70.29 | 24.76 | 10.38 |
Profit for the Period | 38.53 | 22.73 | 70.29 | 24.76 | 10.38 |
Equity Holders of Parent Company | 36.74 | 20.99 | 70.17 | 24.57 | 10.42 |
Minority Interests | 1.79 | 1.74 | 0.11 | 0.19 | (0.04) |
Continuing EPS | |||||
Earnings per Share (Basic) | 19.09USX | 11.07USX | 36.98USX | 17.76USX | 7.70USX |
Earnings per Share (Diluted) | 18.82USX | 10.71USX | 36.40USX | 17.55USX | 7.60USX |
Earnings per Share (Adjusted) | 17.50USX | 21.50USX | 19.21USX | 7.90USX | 7.70USX |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | 19.09USX | 11.07USX | 36.98USX | 17.76USX | 7.70USX |
Earnings per Share (Diluted) | 18.82USX | 10.71USX | 36.40USX | 17.55USX | 7.60USX |
Earnings per Share (Adjusted) | 17.50USX | 21.50USX | 19.21USX | 7.90USX | 7.70USX |
Dividend per Share | $0.04 | $0.04 | $0.04 | $0.02 | $0.01 |
Millions | Millions | Millions | Millions | Millions | |
Balance Sheet | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 |
Non-Current Assets | |||||
Intangible Assets | 1.87 | 3.21 | 2.53 | 1.53 | 1.56 |
Property, Plant and Equipment | 238.34 | 189.31 | 153.45 | 89.60 | 53.54 |
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 | 9.79 | 6.46 | 6.46 | n/a | n/a |
Total Non-Current Assets | 250.00 | 198.98 | 162.44 | 91.13 | 55.10 |
Current Assets | |||||
Inventories | 61.92 | 58.70 | 37.94 | 24.69 | 17.54 |
Trade and Other Receivables | 73.62 | 61.62 | 60.39 | 47.30 | 25.24 |
Cash at Bank and in Hand | 34.37 | 28.38 | 30.58 | 35.70 | 17.62 |
Current Asset Investments | 47.15 | 38.73 | n/a | 27.17 | 12.54 |
Other Current Assets | 0.69 | 0.40 | 60.15 | 0.36 | 0.29 |
Total Current Assets | 217.75 | 187.82 | 189.06 | 135.22 | 73.24 |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 467.75 | 386.80 | 351.50 | 226.35 | 128.33 |
Current Liabilities | |||||
Borrowings | 35.39 | 22.18 | 19.12 | 4.92 | 10.63 |
Other Current Liabilities | 60.49 | 55.22 | 56.48 | 46.89 | 27.46 |
Total Current Liabilities | 95.88 | 77.40 | 75.60 | 51.80 | 38.09 |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
Non-Current Liabilities | |||||
Borrowings | 96.63 | 68.99 | 52.92 | 26.45 | 3.27 |
Provisions | 0.03 | 0.03 | 0.03 | 0.01 | 0.03 |
Other Non-Current Liabilities | 2.06 | 1.48 | n/a | n/a | n/a |
Total Non-Current Liabilities | 98.72 | 70.51 | 52.96 | 26.46 | 3.30 |
Net Assets | 273.15 | 238.89 | 222.94 | 148.08 | 86.95 |
Capital and Reserves | |||||
Share Capital | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 |
Share Premium Account | 62.39 | 62.39 | 60.90 | 60.17 | 22.50 |
Other Reserves | 5.95 | 2.18 | 3.38 | 2.12 | 1.24 |
Retained Earnings | 195.51 | 168.73 | 154.88 | 84.38 | 62.00 |
Shareholders Funds | 263.88 | 233.32 | 219.17 | 146.69 | 85.75 |
Minority Interests / Other Equity | 9.27 | 5.57 | 3.77 | 1.39 | 1.20 |
Total Equity | 273.15 | 238.89 | 222.94 | 148.08 | 86.95 |
31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | |
Operating Margin | 18.93% | 20.56% | 22.87% | 16.02% | 14.49% |
Return on Capital Employed | 15.69% | 12.20% | 29.26% | 19.78% | 15.41% |
Dividend Cover | 4.49 | 5.51 | 5.34 | 3.59 | 5.50 |
Dividend Yield | 3.40 | 3.20 | 3.40 | 2.60 | 1.70 |
PE Ratio | 6.50 | 5.70 | 5.60 | 10.80 | 10.90 |
PEG | n/a | 0.20 | n/a | n/a | n/a |
Dividend per Share Growth | n/a | n/a | (7.69%) | (38.89%) | (36.36%) |
Net Asset Value per Share | $1.40 | $1.22 | $1.14 | $0.76 | $0.44 |