Mincon Group (CDI) (MCON)

Sector:

Engineering

 115.00p
   
  • Change Today:
      0.000p
  • 52 Week High: 118.00p
  • 52 Week Low: 74.00p
  • Currency: UK Pounds
  • Shares Issued: 212.47m
  • Volume: 0
  • Market Cap: £244.34m

Dividend Data

  31-Dec-2031-Dec-1931-Dec-1831-Dec-1731-Dec-16
Interim Dividend1.05¢1.05¢1.05¢1.00¢1.00¢
Final Dividend1.05¢1.05¢1.05¢1.05¢1.00¢
Total Dividend2.10¢2.10¢2.10¢2.05¢2.00¢
For more dividend details, click here

Fundamentals - based on IFRS

    (Millions)   (Millions)   (Millions)   (Millions)   (Millions)
Income Statement 31-Dec-20 31-Dec-19 31-Dec-18 31-Dec-17 31-Dec-16
Continuing Operations          
Revenue 129.90 123.75 117.69 97.36 76.18
Operating Profit/(Loss) 18.25 7.28 16.93 10.87 10.18
Net Interest (0.81) (0.47) (0.03) (0.08) 0.03
Profit Before Tax 17.07 14.18 16.28 12.64 11.33
Profit After Tax 14.39 12.38 13.85 10.40 9.25
Discontinued Operations          
Profit After Tax n/a n/a n/a n/a n/a
PROFIT FOR THE PERIOD 14.39 12.38 13.85 10.40 9.25
Attributable to:          
Equity Holders of Parent Company 14.22 12.33 13.57 10.09 9.00
Minority Interests 0.17 0.05 0.27 0.30 0.02
           
Continuing EPS          
Earnings per Share - Basic 6.72¢ 5.84¢ 6.45¢ 4.79¢ 4.39¢
Earnings per Share - Diluted 6.57¢ 5.80¢ 6.37¢ 4.76¢ 4.38¢
Earnings per Share - Adjusted 6.72¢ 5.84¢ 6.45¢ 4.79¢ 4.39¢
Continuing and Discontinued EPS          
Earnings per Share - Basic 6.72¢ 5.84¢ 6.45¢ 4.79¢ 4.39¢
Earnings per Share - Diluted 6.57¢ 5.80¢ 6.37¢ 4.76¢ 4.38¢
Earnings per Share - Adjusted 6.72¢ 5.84¢ 6.45¢ 4.79¢ 4.39¢
           
Dividend per Share 2.10¢ 2.10¢ 2.10¢ 2.05¢ 2.00¢
    (Millions)   (Millions)   (Millions)   (Millions)   (Millions)
Balance Sheet 31-Dec-20 31-Dec-19 31-Dec-18 31-Dec-17 31-Dec-16
Assets          
Non-Current Assets          
Property, Plant & Equipment 45.82 41.17 34.93 22.58 20.05
Intangible Assets 36.99 31.94 30.75 25.09 13.12
Investment Properties n/a n/a n/a n/a n/a
Investments 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 1.09 0.62 0.28 0.25 0.77
  83.90 73.72 65.96 47.92 33.94
Current Assets          
Inventories 53.02 48.59 49.36 31.85 35.31
Trade & Other Receivables 20.64 20.35 27.29 17.56 16.44
Cash at Bank & in Hand 17.05 16.37 8.04 28.22 36.84
Current Asset Investments n/a n/a n/a n/a n/a
Other Current Assets 4.50 6.69 0.25 5.55 1.95
  95.20 91.99 84.94 83.18 90.54
           
Other Assets n/a n/a n/a n/a n/a
Total Assets 179.10 165.72 150.90 131.10 124.47
           
Liabilities          
Current Liabilities          
Borrowings 6.82 4.04 2.73 0.67 0.73
Other Current Liabilities 17.49 17.74 20.10 13.26 10.10
  24.32 21.78 22.83 13.93 10.83
           
Net Current Assets cn/a cn/a cn/a cn/a cn/a
           
Non-Current Liabilities          
Borrowings 14.79 10.88 4.46 1.40 1.14
Provisions 1.83 1.79 1.22 0.32 0.71
Other Non-Current Liabilities 5.23 5.11 5.62 7.30 6.26
  21.85 17.79 11.30 9.02 8.11
           
Other Liabilities n/a n/a n/a n/a n/a
Total Liabilities 46.16 39.57 34.13 22.95 18.96
           
Net Assets 132.94 126.14 116.77 108.15 105.52
           
Capital & Reserves          
Share Capital 2.12 2.11 2.10 2.11 2.10
Share Premium Account 67.65 67.65 67.65 67.65 67.65
Other Reserves (23.13) (19.59) (20.59) (19.78) (16.23)
Retained Earnings 86.30 74.86 66.54 57.39 51.51
Shareholders Funds 132.94 125.03 115.70 107.36 105.03
           
Minority Interests/Other Equity n/a 1.12 1.06 0.79 0.48
Total Equity 132.94 126.14 116.77 108.15 105.52
Cash Flow 31-Dec-20 31-Dec-19 31-Dec-18 31-Dec-17 31-Dec-16
Net Cash Flow From Operating Activities 19.35 12.51 3.00 10.07 7.22
Returns On Investment & Servicing of Finance fn/a fn/a fn/a fn/a fn/a
Taxation Paid fn/a fn/a fn/a fn/a fn/a
Net Cash Flow from Investing Activities (17.86) (3.18) (24.00) (13.92) 24.00
Acquisitions & Disposals gn/a gn/a gn/a gn/a gn/a
Dividends Paid fn/a fn/a fn/a fn/a fn/a
Management of Liquid Resources cn/a cn/a cn/a cn/a cn/a
Net Cash Flow from Financing Activities (0.81) (1.00) 0.21 (4.78) (5.02)
Net Increase/Decrease In Cash 0.68 8.33 (20.17) (8.62) 26.19
Ratios - based on IFRS 31-Dec-20 31-Dec-19 31-Dec-18 31-Dec-17 31-Dec-16
Continuing Operations          
PE Ratio - Adjusted 17.6 18.0 19.7 23.6 17.9
PEG - Adjusted 1.2 n/a 0.6 2.6 1.1
Earnings per Share Growth - Adjusted 15% -10% 35% 9% 16%
Dividend Cover 3.20 2.78 3.07 2.34 2.19
Revenue per Share 61.14¢ 58.24¢ 55.39¢ 45.82¢ 35.85¢
Pre-Tax Profit per Share 8.03¢ 6.67¢ 7.66¢ 5.95¢ 5.33¢
Operating Margin 14.05% 5.88% 14.39% 11.16% 13.36%
Return on Capital Employed 14.98% 13.21% 17.27% 14.88% 11.90%
Continuing & Discontinued Operations          
PE Ratio - Adjusted 17.6 18.0 19.7 23.6 17.9
PEG - Adjusted 1.2 n/a 0.6 2.6 1.1
Earnings per Share Growth - Adjusted 15% -10% 35% 9% 16%
Dividend Cover 3.20 2.78 3.07 2.34 2.19
           
Dividend Yield 1.8% 2.0% 1.7% 1.8% 2.5%
Dividend per Share Growth n/a n/a 2.44% 2.50% n/a
Operating Cash Flow per Share 9.11¢ 5.89¢ 1.41¢ 4.74¢ 3.40¢
Cash Incr/Decr per Share 0.32¢ 3.92¢ (9.49¢) (4.06¢) 12.33¢
Net Asset Value per Share (exc. Intangibles) 45.16¢ 44.34¢ 40.48¢ 39.09¢ 43.49¢
Net Gearing 3.43% -1.16% -0.73% -24.35% -33.29%

Key

* GAAP

a. Includes discontinued activities

b. Including assets due in more than one year

c. Not disclosed under IFRS

d. Total fixed assets

e. Includes borrowings

f. Included in cash flow from operating activities under IFRS

g. Included in net cash from investing activities under IFRS

h. Pre-tax

i. Capital expenditure

j. Based on operating cash flow before tax

k. Issue of ordinary shares

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 15 minutes.

Note 2: Above ratios are on a 'per annum' basis, adjusted for corporate actions and based on the fundamentals of the primary listed security.

Note 3: Under IFRS, all figures are based on 'Continuing' operations unless otherwise stated.

Note 4: Forecast figures based on normalised accounts.

 

Top of Page