Bodycote (BOY.L) stock price, revenue, and financials

Bodycote market cap is £1.6 b, and annual revenue was £719.7 m in FY 2019

£1.6 B

BOY.L Mkt cap, 10-Nov-2021

£719.7 M

Bodycote Revenue FY, 2019
Bodycote Revenue growth (FY, 2018 - FY, 2019), %(1%)
Bodycote Gross profit (FY, 2019)267.4 M
Bodycote Gross profit margin (FY, 2019), %37.2%
Bodycote Net income (FY, 2019)94 M
Bodycote EBITDA (FY, 2019)209.3 M
Bodycote EBIT (FY, 2019)128.6 M
Bodycote Cash, 31-Dec-201922 M
Bodycote EV1.6 B
Get notified regarding key financial metrics and revenue changes at BodycoteLearn more
Banner background

Bodycote Revenue

Bodycote revenue was £719.7 m in FY, 2019 which is a 1.2% year over year decrease from the previous period.

Embed Graph

Bodycote Revenue Breakdown

Embed Graph

Bodycote revenue breakdown by business segment: 41.9% from Aerospace, Defence and Energy and 58.1% from Automotive and General Industrial

Bodycote revenue breakdown by geographic segment: 19.6% from Others, 6.1% from Sweden, 8.7% from UK, 12.2% from Germany, 14.3% from France, 35.5% from USA and 3.7% from Other

Bodycote Income Statement

Annual

GBPFY, 2017FY, 2018FY, 2019

Revenue

690.2m728.6m719.7m

Revenue growth, %

15%6%(1%)

Cost of goods sold

429.9m451.0m452.3m

Gross profit

260.3m277.6m267.4m

Gross profit Margin, %

38%38%37%

Sales and marketing expense

21.3m20.2m21.6m

General and administrative expense

118.6m128.4m124.7m

Operating expense total

145.4m154.6m151.5m

Depreciation and amortization

4.5m3.7m4.6m

EBITDA

191.2m204.3m209.3m

EBITDA margin, %

28%28%29%

EBIT

119.4m134.1m128.6m

EBIT margin, %

17%18%18%

Interest expense

100.0k100.0k2.7m

Pre tax profit

117.0m132.2m123.9m

Income tax expense

19.7m28.6m29.9m

Net Income

97.3m103.6m94.0m

EPS

51.054.249.2

Half Year

GBPH1, 2018H1, 2019

Revenue

368.0m366.5m

Depreciation and amortization

1.9m2.1m

EBITDA

102.5m105.3m

EBITDA margin, %

28%29%

EBIT

68.2m64.4m

EBIT margin, %

19%18%

Pre tax profit

67.2m62.2m

Income tax expense

16.4m15.2m

Net Income

50.8m47.0m

EPS

26.624.7

Bodycote Balance Sheet

Annual

GBPFY, 2017FY, 2018FY, 2019

Cash

41.0m38.5m22.0m

Accounts Receivable

114.2m120.1m110.2m

Prepaid Expenses

9.4m9.0m9.2m

Inventories

16.4m13.9m14.8m

Current Assets

212.7m207.5m195.4m

PP&E

520.5m546.6m534.5m

Goodwill

157.6m163.9m169.8m

Total Assets

959.7m990.1m1.0b

Accounts Payable

38.2m37.6m31.3m

Short-term debt

1.4m2.3m14.5m

Current Liabilities

177.7m174.0m177.1m

Long-term debt

66.0m

Non-Current Liabilities

84.5m89.5m144.2m

Total Debt

1.4m2.3m80.5m

Total Liabilities

262.2m263.5m321.3m

Common Stock

33.1m33.1m33.1m

Additional Paid-in Capital

177.1m177.1m177.1m

Retained Earnings

307.1m327.2m331.8m

Total Equity

697.5m726.6m705.8m

Debt to Equity Ratio

0 x0 x0.1 x

Debt to Assets Ratio

0 x0 x0.1 x

Financial Leverage

1.4 x1.4 x1.5 x

Half Year

GBPH1, 2018H1, 2019

Cash

28.6m12.5m

Inventories

18.3m16.2m

Current Assets

214.5m195.5m

PP&E

521.4m550.0m

Goodwill

158.5m174.5m

Total Assets

962.7m1.1b

Short-term debt

23.0m51.5m

Current Liabilities

196.6m212.9m

Long-term debt

72.8m

Non-Current Liabilities

85.8m165.7m

Total Debt

23.0m124.3m

Total Liabilities

282.4m378.6m

Common Stock

33.1m33.1m

Additional Paid-in Capital

177.1m177.1m

Retained Earnings

287.8m291.8m

Total Equity

680.3m697.6m

Debt to Equity Ratio

0 x0.2 x

Debt to Assets Ratio

0 x0.1 x

Financial Leverage

1.4 x1.5 x

Bodycote Cash Flow

Annual

GBPFY, 2017FY, 2018FY, 2019

Net Income

97.3m103.6m94.0m

Depreciation and Amortization

64.3m65.6m84.2m

Accounts Receivable

(17.0m)(4.0m)(1.1m)

Inventories

500.0k(3.9m)(1.5m)

Accounts Payable

10.2m5.1m(2.1m)

Cash From Operating Activities

159.9m173.3m177.3m

Purchases of PP&E

(73.3m)(82.4m)(77.7m)

Cash From Investing Activities

(89.0m)(81.6m)(90.4m)

Long-term Borrowings

(5.0m)(40.7m)(51.7m)

Dividends Paid

(30.6m)(81.8m)(74.9m)

Cash From Financing Activities

(37.7m)(94.8m)(102.1m)

Net Change in Cash

33.2m(3.1m)(15.2m)

Interest Paid

(2.1m)(1.9m)4.7m

Income Taxes Paid

(22.9m)(24.5m)24.7m

Half Year

GBPH1, 2018H1, 2019

Net Income

50.8m47.0m

Depreciation and Amortization

31.8m41.1m

Accounts Receivable

(10.9m)(9.0m)

Inventories

(2.1m)(2.3m)

Accounts Payable

(5.2m)(3.0m)

Cash From Operating Activities

71.3m78.9m

Purchases of PP&E

(31.0m)(41.0m)

Cash From Investing Activities

(32.3m)(60.7m)

Long-term Borrowings

(20.0m)(500.0k)

Dividends Paid

(70.5m)(63.3m)

Cash From Financing Activities

(52.6m)(47.2m)

Net Change in Cash

(13.6m)(29.0m)

Interest Paid

(900.0k)(2.1m)

Income Taxes Paid

(11.3m)(11.8m)

Bodycote Ratios

GBPFY, 2017

EV/EBITDA

9.1 x

EV/EBIT

14.6 x

EV/CFO

10.9 x

Revenue/Employee

124.8k

Financial Leverage

1.4 x

P/E Ratio

0.2

Bodycote Operating Metrics

FY, 2017H1, 2018FY, 2018H1, 2019FY, 2019

Countries

232323

Facilities

187183180184185

Bodycote Employee Rating

3.5134 votes
Culture & Values
2.7
Work/Life Balance
2.7
Senior Management
2.6
Salary & Benefits
3
Career Opportunities
2.6
Source