Loading...
XLON
BOY
Market cap1.42bUSD
Jul 21, Last price  
598.50GBP
1D
-0.42%
1Q
29.27%
Jan 2017
-7.07%
Name

Bodycote PLC

Chart & Performance

D1W1MN
P/E
5,257.29
P/S
138.88
EPS
0.11
Div Yield, %
3.83%
Shrs. gr., 5y
-0.41%
Rev. gr., 5y
1.02%
Revenues
757m
-5.66%
470,900,000558,600,000465,200,000551,800,000435,400,000499,800,000570,700,000587,800,000619,600,000609,100,000567,200,000600,600,000690,200,000728,600,000719,700,000598,000,000615,800,000743,600,000802,500,000757,100,000
Net income
20m
-76.64%
40,700,00043,100,00052,800,000149,800,000-50,100,00027,600,00055,800,00066,900,00073,000,00079,400,00056,200,00067,000,00097,100,000103,200,00093,800,000400,00059,500,00073,700,00085,600,00020,000,000
CFO
153m
-20.35%
80,800,00093,500,00095,500,00082,000,0004,500,00089,800,000114,700,000131,200,000139,400,000131,600,000111,300,000125,900,000159,900,000190,100,000172,800,000134,400,000139,100,000137,100,000191,600,000152,600,000
Dividend
Oct 03, 20246.9 GBP/sh
Earnings
Jul 28, 2025

Profile

Bodycote plc provides heat treatment and thermal processing services worldwide. The company operates in two Aerospace, Defence & Energy; and Automotive & General Industrial segments. It offers heat treatment services, including altering the microstructure of metals and alloys, such as steel and aluminum to impart properties comprising surface hardness, temperature resistance, ductility, and strength; metal joining services consisting of electron beam welding, HIP diffusion bonding, hydrogen brazing, induction brazing, and vacuum and honeycomb brazing; and hot isostatic pressing (HIP) services, including isostatic pressing and HIP supporting services, as well as Powdermet technology, a manufacturing process used in the production of complex components using powder metallurgy. The company also provides surface technologies, which are used to prolong the working life of components and protect from environmental factors, such as corrosion and abrasion. Its surface technologies include anodizing, ceramic, flame and combustion spraying, high velocity oxygen fuel, plasma spray, electric arc spraying, aluminide coatings, liquid coatings, and thermo-chemically formed ceramic coatings to enhance corrosion protection and wear resistance. The company serves automotive, aerospace and defense, energy, and general industrial markets. Bodycote plc was founded in 1923 and is headquartered in Macclesfield, the United Kingdom.
URL
http://www.bodycote.com/
IPO date
Jan 06, 1986
Employees
4,933
Domiciled in
GB
Incorporated in
GB

Valuation

Title
GBP in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
757,100
-5.66%
802,500
7.92%
743,600
20.75%
Cost of revenue
647,800
694,400
473,900
Unusual Expense (Income)
NOPBT
109,300
108,100
269,700
NOPBT Margin
14.44%
13.47%
36.27%
Operating Taxes
7,700
24,900
21,000
Tax Rate
7.04%
23.03%
7.79%
NOPAT
101,600
83,200
248,700
Net income
20,000
-76.64%
85,600
16.15%
73,700
23.87%
Dividends
(42,900)
(40,600)
(38,500)
Dividend yield
3.63%
3.58%
3.54%
Proceeds from repurchase of equity
(57,700)
(13,200)
BB yield
4.88%
1.16%
Debt
Debt current
100,500
44,400
82,900
Long-term debt
113,900
116,800
107,400
Deferred revenue
(1)
Other long-term liabilities
55,800
15,000
19,900
Net debt
195,300
114,700
151,600
Cash flow
Cash from operating activities
152,600
191,600
137,100
CAPEX
(70,100)
(74,100)
(67,000)
Cash from investing activities
(112,800)
(71,200)
(62,300)
Cash from financing activities
(67,600)
(110,200)
(76,600)
FCF
184,200
67,600
191,000
Balance
Cash
19,100
45,200
37,200
Long term investments
1,300
1,500
Excess cash
6,375
1,520
Stockholders' equity
503,900
630,800
610,100
Invested Capital
876,600
897,825
894,180
ROIC
11.45%
9.29%
29.01%
ROCE
12.47%
11.31%
28.49%
EV
Common stock shares outstanding
186,880
190,883
191,356
Price
6.33
6.48%
5.95
4.57%
5.69
-34.32%
Market cap
1,182,949
4.24%
1,134,799
4.31%
1,087,859
-34.17%
EV
1,380,049
1,250,999
1,240,559
EBITDA
195,000
190,200
354,000
EV/EBITDA
7.08
6.58
3.50
Interest
7,900
7,000
Interest/NOPBT
7.31%
2.60%