Full history for every metric is available with a Kvantra account
Key financial summary
Financials in GBP| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | £m | 598 | 616 | 744 | 803 | 757 | 727 | 739 | 730 |
| Operating profit | £m | 99 | 112 | ||||||
| Net profit | £m | 0.4 | 59.5 | 73.7 | 85.6 | 20.0 | 54.9 | 58.2 | 88.1 |
| EPS reported | £ | 0.31 | 0.34 | ||||||
| Operating cashflow per share | £ | 0.77 | 0.77 | ||||||
| Capex per share | £ | 0.43 | 0.43 | ||||||
| FCF per share | £ | 0.33 | 0.34 | ||||||
| Free cash flow | £m | 58.9 | 57.7 | ||||||
| Net debt | £m | 105 | 191 | ||||||
| Book value equity | £m | 640 | 611 | ||||||
| Book value per share | £ | 3.61 | 3.56 | ||||||
| Number of shares | m | 177.23 | 171.52 | ||||||
| DPS (TTM paid) | £ | 0.23 | 0.23 |
Financial summary
Financials in GBP| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | 22.52 | - | ||||||
| P/B LTM | x | 1.93 | 2.53 | ||||||
| P/S LTM | x | 1.70 | 2.09 | ||||||
| P/FCF LTM | x | 20.95 | 26.76 | ||||||
| EV/EBITDA LTM | x | 7.79 | 9.04 | ||||||
| EV/Sales LTM | x | 1.93 | 2.35 | ||||||
| Earnings Yield LTM | % | 4.44% | 3.73% | ||||||
| FCF Yield | % | 4.77% | 3.74% | ||||||
| Quality | |||||||||
| ROE | % | 8.58% | 9.30% | ||||||
| ROIC | % | 8.35% | 9.46% | ||||||
| Operating margin | % | 13.66% | 15.16% | ||||||
| Gross margin | % | 38.62% | 14.04% | ||||||
| FCF/Sales | % | 8.10% | 7.80% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | +181.82% | +126.67% | ||||||
| Sales Growth YoY | % | -3.96% | +1.68% | ||||||
| Net Income Growth YoY | % | +174.50% | +104.93% | ||||||
| FCF Growth | % | -28.61% | -18.04% | ||||||
| Operating Profit Growth | % | +162.01% | +132.09% | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | 3.31% | 2.56% | ||||||
| Dividend Growth | % | 0.00% | +1.30% | ||||||
| Payout Ratio | % | 74.44% | 74.50% | ||||||
| FCF/Debt | x | 0.31 | 0.27 | ||||||
| Net Debt/EBITDA | x | 0.92 | 0.99 | ||||||
| EBIT/Net interest | x | 10.45 | 12.05 | ||||||
| Net debt/market cap | % | 8.49% | 12.36% | ||||||
| Net debt/Equity | x | 0.16 | 0.31 | ||||||
| Gross debt/equity | x | 0.30 | 0.35 | ||||||
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
Company overview
Bodycote plc, established in 1923 and based in Macclesfield, United Kingdom, offers specialized heat treatment and thermal processing solutions globally. The company operates within two key divisions: Aerospace, Defence & Energy, and Automotive & General Industrial, serving diverse sectors including automotive, aerospace and defense, energy, and broader industrial markets. A primary service involves heat treatment, which strategically alters the microstructure of metals and alloys like steel and aluminum to impart crucial properties such as increased surface hardness, enhanced temperature resistance, improved ductility, and greater strength. Bodycote also excels in various metal joining techniques, encompassing electron beam welding, HIP diffusion bonding, hydrogen brazing, induction brazing, and both vacuum and honeycomb brazing. Their advanced capabilities extend to hot isostatic pressing (HIP) services, which include standard isostatic pressing and related support, as well as their proprietary Powdermet technology for manufacturing intricate components through powder metallurgy. Furthermore, Bodycote provides a comprehensive suite of surface technologies engineered to prolong component lifespan and shield them from environmental factors like corrosion and abrasion. These sophisticated surface treatments range from anodizing and ceramic coatings to various thermal spraying methods (flame, combustion, high velocity oxygen fuel, plasma, electric arc), aluminide coatings, liquid coatings, and thermo-chemically formed ceramic coatings, all designed to boost wear resistance and corrosion protection.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
Based on consensus from external analysts. Not Kvantra's opinion.
Bodycote plc, established in 1923 and based in Macclesfield, United Kingdom, offers specialized heat treatment and thermal processing solutions globally. The company operates within two key divisions: Aerospace, Defence & Energy, and Automotive & General Industrial, serving diverse sectors including automotive, aerospace and defense, energy, and broader industrial markets. A primary service involves heat treatment, which strategically alters the microstructure of metals and alloys like steel and aluminum to impart crucial properties such as increased surface hardness, enhanced temperature resistance, improved ductility, and greater strength. Bodycote also excels in various metal joining techniques, encompassing electron beam welding, HIP diffusion bonding, hydrogen brazing, induction brazing, and both vacuum and honeycomb brazing. Their advanced capabilities extend to hot isostatic pressing (HIP) services, which include standard isostatic pressing and related support, as well as their proprietary Powdermet technology for manufacturing intricate components through powder metallurgy. Furthermore, Bodycote provides a comprehensive suite of surface technologies engineered to prolong component lifespan and shield them from environmental factors like corrosion and abrasion. These sophisticated surface treatments range from anodizing and ceramic coatings to various thermal spraying methods (flame, combustion, high velocity oxygen fuel, plasma, electric arc), aluminide coatings, liquid coatings, and thermo-chemically formed ceramic coatings, all designed to boost wear resistance and corrosion protection.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free