Croda International (CRDA)

Sector:

Industrial Chemicals

Index:

FTSE 100

4,244.00p
   
  • Change Today:
    131.00p
  • 52 Week High: 5,375.00
  • 52 Week Low: 4,070.00
  • Currency: UK Pounds
  • Shares Issued: 128.89m
  • Volume: 284,571
  • Market Cap: £5,470m
  • RiskGrade: 199

Income Statement - Normalised

  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
31-Dec-18 31-Dec-17 31-Dec-14 31-Dec-13 31-Dec-12
Continuing Operations          
Revenue 1,386.90 1,373.10 1,046.60 1,077.00 1,051.90
           
EBITDA 392.60 383.80 284.50 299.30 288.30
Depreciation & Amortisation (56.20) (53.30) (37.00) (33.90) (32.10)
           
Operating Profit/(Loss) 336.40 330.50 247.50 265.40 256.20
Interest Payable (12.10) (12.50) (13.80) (14.50) (17.80)
Interest Receivable/Investment Income 1.10 0.60 0.80 1.30 1.20
           
Group Profit after Interest 325.40 318.60 234.50 252.20 239.60
Share of Assoc Cos/JV Profits n/a n/a n/a n/a n/a
           
Profit Before Tax 325.40 318.60 234.50 252.20 239.60
Tax (79.50) (78.20) (65.20) (72.20) (74.10)
           
Profit After Tax 245.90 240.40 169.30 180.00 165.50
           
Discontinued Operations          
Profit After Tax n/a n/a n/a n/a (0.10)
           
PROFIT FOR PERIOD 243.20 240.40 169.30 180.00 165.40
           
Attributable to:          
Equity Holders of Parent Company 243.40 240.70 169.40 179.60 165.40
Minority Interests 0.20 0.30 0.10 (0.40) n/a
           
Equity Dividends cn/a cn/a cn/a cn/a cn/a
Retained Profit/(Loss) for the Financial Year c243.40 c240.70 c169.40 c179.60 c165.40


Per Share Record - Normalised 31-Dec-18 31-Dec-17 31-Dec-14 31-Dec-13 31-Dec-12
Continuing EPS          
Earnings per Share - Basic 187.15p 183.60p 125.02p 132.84p 122.96p
Earnings per Share - Diluted 186.16p 181.80p 124.28p 131.67p 121.33p
Earnings per Share - Adjusted 190.20p 179.00p 125.20p 132.20p 122.10p
Continuing and Discontinued EPS          
Earnings per Share - Basic 185.09p 61.14p 125.02p 132.84p 122.88p
Earnings per Share - Diluted 184.12p 60.54p 124.28p 131.67p 121.26p
Earnings per Share - Adjusted 190.20p 179.00p 125.20p 132.20p 122.10p
           
Dividend per Share 87.00p 81.00p 65.50p 64.50p 59.50p


Key Financals 31-Dec-18 31-Dec-17 31-Dec-14 31-Dec-13 31-Dec-12
Shares in Issue (millions)          
Shares in Issue - Year End 131.64 131.39 139.95 139.95 135.30
Weighted Average 131.50 131.10 135.50 135.20 134.60
Diluted 132.20 132.40 136.30 136.40 136.40
           
Performance Ratios          
Continuing Operations          
Operating Margin 24.26% 24.07% 23.65% 24.64% 24.36%
Return on Capital Employed 28.71% 11.47% 47.10% 56.00% 56.53%
Continuing Operations & Discontinued Operations          
Return on Equity 21.69% 8.98% 31.58% 38.43% 40.87%
           
Financial Status          
Continuing Operations          
Interest Cover - Continuing 27.89 26.49 17.99 18.39 14.46
Revenue per Share 1,054.68p 348.80p 772.40p 796.60p 781.50p
Pre-Tax Profit Per Share - Continuing 247.45p 80.93p 173.06p 186.54p 178.01p
           
Market Data          
Continuing Operations          
Earnings Per Share Growth - Basic 2% 47% -6% 8% 1%
Earnings Per Share Growth - Diluted 2% 46% -6% 8% 1%
PE Ratio - Company Adjusted 25.1 24.1 21.3 18.5 19.4
PEG - Company Adjusted 12.5 0.5 n/a 2.3 19.4
Dividend Cover 2.15 2.27 1.91 2.06 2.07
Continuing Operations & Discontinued Operations          
Earnings per Share - Company Adjusted 203% -51% -6% 8% -1%
Earnings per Share - Diluted 204% -51% -6% 9% -1%
PE Ratio - Company Adjusted 25.3 72.5 21.3 18.5 19.4
PEG - Company Adjusted 0.1 n/a n/a 2.3 n/a
Dividend Cover 2.13 0.75 1.91 2.06 2.07
           
Market Capitalisation £ (Millions) 6,176.82 5,821.63 3,733.55 3,446.03 3,221.79
Dividend per Share 87.00p 81.00p 65.50p 64.50p 59.50p
Dividend Yield 1.9% 1.8% 2.5% 2.6% 2.5%
Dividend per Share Growth 7.41% 23.66% 1.55% 8.40% 8.18%

Key

* GAAP

a. Includes discontinued activities

b. Includes preference dividends

c. Not disclosed under IFRS

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