TIDM | SEPL |
---|---|
Ticker Code | SEPL.L |
ISIN | NGSEPLAT0008 |
Currency | GBX |
Issue Country | GB |
Sector | - |
Year End | 31-Dec-23 |
Shares in Issue | 588.44m |
---|---|
Market Cap. | £917.97m |
Market Size | 5,000 |
PE Ratio | 14.18702 |
Earnings | 10.99596 |
Dividend | 9.131507 |
Yield | 5.854% |
# of Trades | 88 |
---|---|
Vol Sold | 82,483 |
Vol Bought | 122,474 |
52 Week High | 169.00 |
52 Week High Date | 30-Apr-2024 |
52 Week Low | 95.20 |
52 Week Low Date | 18-May-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 | 1,061.27 | 951.79 | 733.19 | 530.47 | 697.78 |
Operating Profit / Loss | 249.36 | 274.74 | 250.69 | (31.72) | 311.98 |
Net Interest | (59.64) | (66.98) | (75.88) | (50.16) | (20.07) |
Pre Tax Profit | 191.20 | 204.38 | 177.34 | (80.21) | 292.97 |
Post Tax Profit | 123.87 | 104.71 | 117.18 | (85.32) | 263.84 |
Profit for the Period | 123.87 | 104.71 | 117.18 | (85.32) | 277.01 |
Equity Holders of Parent Company | 83.13 | 62.41 | 141.78 | (74.75) | 277.01 |
Minority Interests | 40.74 | 42.30 | (24.61) | (10.57) | n/a |
Continuing EPS | |||||
Earnings per Share (Basic) | 14.00USX | 11.00USX | 24.00USX | (13.00USX) | 46.00USX |
Earnings per Share (Diluted) | 14.00USX | 11.00USX | 24.00USX | (13.00USX) | 45.00USX |
Earnings per Share (Adjusted) | 14.00USX | 11.00USX | 24.00USX | (13.00USX) | 46.00USX |
Continuing and Discontinued EPS | |||||
Earnings per Share (Basic) | 14.00USX | 11.00USX | 24.00USX | (13.00USX) | 49.00USX |
Earnings per Share (Diluted) | 14.00USX | 11.00USX | 24.00USX | (13.00USX) | 48.00USX |
Earnings per Share (Adjusted) | 14.00USX | 11.00USX | 24.00USX | (13.00USX) | 49.00USX |
Dividend per Share | $0.12 | $0.15 | $0.10 | $0.10 | $0.10 |
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 | 118.51 | 124.42 | 131.20 | 58.69 | 174.57 |
Property, Plant and Equipment | 1,660.06 | 1,690.18 | 1,638.68 | 1,628.35 | 1,585.53 |
Investments | 223.41 | 221.90 | 225.27 | 222.74 | 161.07 |
Investment Properties | n/a | n/a | n/a | n/a | n/a |
Other Financial Assets | n/a | n/a | n/a | n/a | 0.00 |
Other Non-Current Assets | 434.72 | 412.98 | 491.38 | 942.03 | 416.50 |
Total Non-Current Assets | 2,436.70 | 2,449.48 | 2,486.53 | 2,851.80 | 2,337.67 |
Current Assets | |||||
Inventories | 52.43 | 55.41 | 74.96 | 74.57 | 84.51 |
Trade and Other Receivables | 420.70 | 390.67 | 257.28 | 258.32 | 493.16 |
Cash at Bank and in Hand | 450.11 | 404.34 | 324.49 | 258.72 | 333.03 |
Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
Other Current Assets | 35.08 | 32.43 | 20.10 | 6.17 | 22.75 |
Total Current Assets | 958.32 | 882.84 | 676.83 | 597.77 | 933.44 |
Other Assets | n/a | n/a | n/a | n/a | n/a |
Total Assets | 3,395.02 | 3,332.32 | 3,163.37 | 3,449.57 | 3,271.11 |
Current Liabilities | |||||
Borrowings | 90.59 | 78.35 | 63.75 | 95.25 | 113.03 |
Other Current Liabilities | 614.01 | 519.59 | 417.15 | 376.20 | 510.82 |
Total Current Liabilities | 704.59 | 597.94 | 480.90 | 471.45 | 623.85 |
Net Current Assets | n/a | n/a | n/a | n/a | n/a |
Non-Current Liabilities | |||||
Borrowings | 666.49 | 695.88 | 706.43 | 609.13 | 685.59 |
Provisions | 228.90 | 272.18 | 258.39 | 694.25 | 147.92 |
Other Non-Current Liabilities | 2.01 | 6.44 | 10.15 | 10.69 | 9.81 |
Total Non-Current Liabilities | 897.40 | 974.50 | 974.98 | 1,314.08 | 843.32 |
Net Assets | 1,793.03 | 1,759.88 | 1,707.49 | 1,664.05 | 1,803.94 |
Capital and Reserves | |||||
Share Capital | 1.86 | 1.86 | 1.86 | 1.85 | 1.84 |
Share Premium Account | 520.43 | 522.23 | 520.14 | 511.72 | 503.74 |
Other Reserves | 73.05 | 62.60 | 59.21 | 34.39 | 49.20 |
Retained Earnings | 1,173.45 | 1,189.70 | 1,185.08 | 1,116.08 | 1,249.16 |
Shareholders Funds | 1,768.79 | 1,776.39 | 1,766.29 | 1,664.05 | 1,803.94 |
Minority Interests / Other Equity | 24.24 | (16.50) | (58.80) | n/a | n/a |
Total Equity | 1,793.03 | 1,759.88 | 1,707.49 | 1,664.05 | 1,803.94 |
31 Dec '23 | 31 Dec '22 | 31 Dec '21 | 31 Dec '20 | 31 Dec '19 | |
Operating Margin | 23.50% | 28.87% | 34.19% | (5.98%) | 44.71% |
Return on Capital Employed | 9.43% | 10.12% | 9.72% | (1.00%) | 12.15% |
Dividend Cover | 0.85 | 1.10 | 2.40 | (1.30) | 4.60 |
Dividend Yield | 10.50 | 7.50 | 9.50 | 12.20 | 6.50 |
PE Ratio | 11.20 | 12.00 | 4.40 | n/a | 3.40 |
PEG | n/a | n/a | n/a | n/a | n/a |
Dividend per Share Growth | n/a | (39.39%) | n/a | n/a | n/a |
Net Asset Value per Share | $2.85 | $2.78 | $2.68 | $2.73 | $2.77 |