See more : Stem Cell Authority, Ltd. (SCAL) Income Statement Analysis – Financial Results
Complete financial analysis of Bodycote plc (BOY.L) income statement, including revenue, profit margins, EPS and key performance metrics. Get detailed insights into the financial performance of Bodycote plc, a leading company in the Industrial – Machinery industry within the Industrials sector.
- Daeduck Co.,Ltd. (00806K.KS) Income Statement Analysis – Financial Results
- OEX S.A. (OEX.WA) Income Statement Analysis – Financial Results
- Castle Biosciences, Inc. (CSTL) Income Statement Analysis – Financial Results
- OTP Bank Nyrt. (OTPBF) Income Statement Analysis – Financial Results
- Quest Diagnostics Incorporated (DGX) Income Statement Analysis – Financial Results
Bodycote plc (BOY.L)
About Bodycote plc
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.
| Metric | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 | 1992 | 1991 | 1990 | 1989 | 1988 | 1987 | 1986 | 1985 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 802.50M | 743.60M | 615.80M | 598.00M | 719.70M | 728.60M | 690.20M | 600.60M | 567.20M | 609.10M | 619.60M | 587.80M | 570.70M | 499.80M | 435.40M | 551.80M | 465.20M | 558.60M | 470.90M | 426.40M | 448.40M | 440.10M | 479.40M | 371.10M | 355.38M | 319.97M | 206.54M | 128.29M | 80.39M | 84.33M | 75.02M | 80.29M | 66.48M | 75.46M | 78.86M | 67.46M | 61.37M | 46.69M | 39.58M |
| Cost of Revenue | 694.40M | 473.90M | 390.10M | 411.10M | 458.70M | 448.20M | 429.90M | 378.40M | 359.00M | 382.00M | 511.60M | 368.70M | 361.10M | 332.90M | 321.50M | 377.00M | 307.30M | 366.00M | 312.10M | 284.60M | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Gross Profit | 108.10M | 269.70M | 225.70M | 186.90M | 261.00M | 280.40M | 260.30M | 222.20M | 208.20M | 227.10M | 108.00M | 219.10M | 209.60M | 166.90M | 113.90M | 174.80M | 157.90M | 192.60M | 158.80M | 141.80M | 448.40M | 440.10M | 479.40M | 371.10M | 355.38M | 319.97M | 206.54M | 128.29M | 80.39M | 84.33M | 75.02M | 80.29M | 66.48M | 75.46M | 78.86M | 67.46M | 61.37M | 46.69M | 39.58M |
| Gross Profit Ratio | 13.47% | 36.27% | 36.65% | 31.25% | 36.27% | 38.48% | 37.71% | 37.00% | 36.71% | 37.28% | 17.43% | 37.27% | 36.73% | 33.39% | 26.16% | 31.68% | 33.94% | 34.48% | 33.72% | 33.26% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% | 100.00% |
| Research & Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| General & Administrative | 0.00 | 0.00 | 126.40M | 109.00M | 124.70M | 128.80M | 118.60M | 101.70M | 93.80M | 102.10M | 109.60M | 103.80M | 90.90M | 82.30M | 72.50M | 68.90M | 60.20M | 79.20M | 65.70M | 57.80M | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Selling & Marketing | 0.00 | 0.00 | 17.40M | 15.60M | 21.60M | 20.20M | 21.30M | 20.90M | 18.50M | 17.90M | 18.00M | 17.60M | 17.90M | 17.40M | 18.40M | 20.30M | 16.10M | 18.60M | 14.70M | 13.70M | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| SG&A | 600.00K | 174.80M | 145.50M | 129.20M | 144.60M | 149.20M | 140.30M | 122.90M | 112.60M | 120.60M | 600.00K | 121.40M | 108.80M | 99.70M | 90.90M | 89.20M | 76.30M | 97.80M | 80.40M | 71.50M | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Expenses | -11.70M | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -300.00K | -400.00K | 0.00 | 0.00 | 0.00 | -400.00K | -600.00K | -3.00M | -9.80M | -5.70M | -6.50M | -9.70M | 0.00 | 9.70M | 11.20M | 700.00K | 300.00K | 445.00K | 517.00K | 462.00K | 388.00K | 434.00K | 334.00K | 839.00K | 0.00 | 617.00K | 11.22M | 10.42M | 10.31M | 0.00 | 4.73M | 3.50M |
| Operating Expenses | -11.10M | 174.80M | 145.50M | 129.20M | 144.60M | 145.90M | 143.30M | 130.10M | 132.90M | 123.20M | 9.10M | 123.20M | 125.00M | 115.00M | 135.20M | 151.80M | 91.10M | 127.80M | 405.40M | 85.80M | 406.70M | 390.70M | 399.30M | 298.50M | 283.16M | 249.52M | 158.28M | 101.23M | 64.02M | 73.45M | 63.62M | 66.88M | 67.72M | 75.46M | 78.86M | 67.46M | 61.37M | 46.69M | 39.58M |
| Cost & Expenses | 683.30M | 648.70M | 535.60M | 540.30M | 603.30M | 594.10M | 573.20M | 508.50M | 491.90M | 505.20M | 520.70M | 491.90M | 486.10M | 447.90M | 456.70M | 528.80M | 398.40M | 493.80M | 405.40M | 370.40M | 406.70M | 390.70M | 399.30M | 298.50M | 283.16M | 249.52M | 158.28M | 101.23M | 64.02M | 73.45M | 63.62M | 66.88M | 67.72M | 75.46M | 78.86M | 67.46M | 61.37M | 46.69M | 39.58M |
| Interest Income | 800.00K | 400.00K | 300.00K | 200.00K | 200.00K | 2.30M | 100.00K | 200.00K | 300.00K | 200.00K | 500.00K | 200.00K | 200.00K | 300.00K | 1.50M | 3.80M | 1.00M | 2.50M | 5.20M | 4.70M | 3.50M | 3.20M | 4.20M | 5.10M | 6.93M | 7.55M | 4.09M | 1.92M | 1.81M | 1.30M | 706.00K | 808.00K | 581.00K | 439.00K | 0.00 | 0.00 | 0.00 | 76.00K | 0.00 |
| Interest Expense | 7.90M | 7.00M | 6.50M | 6.60M | 4.60M | 4.30M | 2.10M | 2.30M | 2.70M | 3.40M | 3.80M | 3.80M | 4.80M | 6.30M | 5.80M | 8.50M | 5.40M | 15.60M | 13.50M | 13.50M | 9.70M | 11.20M | 18.10M | 12.00M | 10.25M | 5.86M | 3.45M | 2.56M | 1.66M | 1.60M | 895.00K | 865.00K | 617.00K | 1.11M | 610.00K | 487.00K | 177.00K | 221.00K | 454.00K |
| Depreciation & Amortization | 82.10M | 84.30M | 83.70M | 91.90M | 84.20M | 80.10M | 64.30M | 59.70M | 52.90M | 54.20M | 56.40M | 52.90M | 51.10M | 48.30M | 50.90M | 60.70M | 51.60M | 46.40M | 41.40M | 44.00M | 54.80M | 51.70M | 39.50M | 32.80M | 27.09M | 22.97M | 13.36M | 8.03M | 5.87M | 5.28M | 4.62M | 3.93M | 3.55M | 2.72M | 2.82M | 1.75M | 1.47M | 1.02M | 807.00K |
| EBITDA | 201.70M | 186.60M | 167.70M | 97.00M | 212.70M | 216.60M | 183.40M | 153.90M | 150.50M | 160.80M | 163.80M | 143.40M | 128.10M | 95.50M | 4.90M | 13.20M | 116.20M | 107.20M | 105.10M | 103.10M | 87.40M | 68.60M | 113.10M | 130.20M | 122.54M | 105.06M | 67.90M | 39.52M | 26.47M | 22.72M | 17.34M | 18.42M | 15.68M | 14.38M | 13.23M | 12.06M | 9.70M | 5.82M | 4.31M |
| EBITDA Ratio | 25.13% | 24.10% | 26.62% | 25.02% | 27.87% | 27.30% | 26.21% | 25.54% | 26.53% | 26.40% | 26.44% | 25.35% | 23.81% | 20.11% | 7.14% | 16.06% | 26.10% | 20.57% | 23.95% | 24.55% | 19.49% | 21.00% | 25.55% | 33.52% | 33.11% | 32.93% | 32.58% | 30.23% | 32.21% | 25.91% | 23.41% | 22.61% | 23.58% | 19.05% | 16.78% | 17.88% | 15.80% | 12.47% | 10.88% |
| Operating Income | 119.20M | 94.90M | 80.20M | 57.70M | 116.40M | 135.10M | 118.30M | 94.80M | 97.60M | 106.60M | 107.40M | 93.40M | 80.40M | 51.20M | -50.20M | -51.70M | 63.10M | 58.80M | 61.00M | 55.50M | 25.10M | 22.40M | 72.10M | 79.00M | 77.97M | 71.18M | 49.79M | 28.57M | 17.81M | 12.41M | 11.17M | 13.68M | 12.13M | 11.66M | 10.42M | 10.31M | 8.23M | 4.80M | 3.50M |
| Operating Income Ratio | 14.85% | 12.76% | 13.02% | 9.65% | 16.17% | 18.54% | 17.14% | 15.78% | 17.21% | 17.50% | 17.33% | 15.89% | 14.09% | 10.24% | -11.53% | -9.37% | 13.56% | 10.53% | 12.95% | 13.02% | 5.60% | 5.09% | 15.04% | 21.29% | 21.94% | 22.25% | 24.10% | 22.27% | 22.15% | 14.72% | 14.89% | 17.04% | 18.24% | 15.45% | 13.21% | 15.29% | 13.42% | 10.29% | 8.85% |
| Total Other Income/Expenses | -7.50M | -6.70M | -6.30M | -6.50M | -4.70M | -4.30M | -2.40M | -2.60M | -2.90M | -3.30M | -3.70M | -3.40M | -4.60M | -6.00M | -4.30M | -3.60M | -2.50M | -12.20M | -8.30M | -8.80M | -36.20M | -11.20M | -16.60M | 6.40M | 7.23M | 5.06M | 1.30M | 376.00K | 1.13M | 3.42M | 650.00K | -57.00K | -617.00K | -1.11M | -610.00K | -487.00K | -177.00K | -221.00K | -454.00K |
| Income Before Tax | 111.70M | 95.30M | 77.50M | -1.50M | 123.90M | 132.20M | 117.00M | 91.90M | 75.00M | 103.70M | 98.40M | 89.80M | 75.80M | 45.20M | -54.50M | -55.30M | 60.60M | 46.60M | 52.70M | 46.70M | -11.10M | 11.20M | 55.50M | 85.40M | 85.20M | 76.24M | 51.08M | 28.94M | 18.94M | 15.83M | 11.82M | 13.63M | 11.51M | 10.55M | 9.81M | 9.83M | 8.06M | 4.58M | 3.05M |
| Income Before Tax Ratio | 13.92% | 12.82% | 12.59% | -0.25% | 17.22% | 18.14% | 16.95% | 15.30% | 13.22% | 17.03% | 15.88% | 15.28% | 13.28% | 9.04% | -12.52% | -10.02% | 13.03% | 8.34% | 11.19% | 10.95% | -2.48% | 2.54% | 11.58% | 23.01% | 23.98% | 23.83% | 24.73% | 22.56% | 23.56% | 18.77% | 15.76% | 16.97% | 17.31% | 13.98% | 12.43% | 14.57% | 13.13% | 9.81% | 7.70% |
| Income Tax Expense | 24.90M | 21.00M | 17.50M | -2.30M | 29.90M | 28.60M | 19.70M | 24.90M | 18.80M | 24.40M | 25.30M | 22.80M | 19.80M | 11.70M | -3.40M | -17.20M | 13.60M | 2.70M | 11.80M | 9.30M | 6.20M | 4.80M | 18.00M | 21.00M | 27.17M | 22.77M | 15.18M | 7.54M | 6.49M | 4.58M | 3.50M | 4.06M | 3.58M | 3.26M | 2.88M | 3.08M | 2.77M | 1.50M | 899.00K |
| Net Income | 85.60M | 73.70M | 59.50M | 400.00K | 93.80M | 103.20M | 97.10M | 67.00M | 56.20M | 79.40M | 73.00M | 66.90M | 55.80M | 27.60M | -50.10M | 149.80M | 52.80M | 43.10M | 40.70M | 28.20M | -17.40M | 6.30M | 37.40M | 64.40M | 58.17M | 53.48M | 35.58M | 20.14M | 12.15M | 10.75M | 8.10M | 8.93M | 6.40M | 8.26M | 5.75M | 6.21M | 5.23M | 2.96M | 2.14M |
| Net Income Ratio | 10.67% | 9.91% | 9.66% | 0.07% | 13.03% | 14.16% | 14.07% | 11.16% | 9.91% | 13.04% | 11.78% | 11.38% | 9.78% | 5.52% | -11.51% | 27.15% | 11.35% | 7.72% | 8.64% | 6.61% | -3.88% | 1.43% | 7.80% | 17.35% | 16.37% | 16.71% | 17.23% | 15.70% | 15.12% | 12.75% | 10.80% | 11.12% | 9.63% | 10.94% | 7.29% | 9.20% | 8.52% | 6.34% | 5.41% |
| EPS | 0.45 | 0.39 | 0.31 | 0.00 | 0.49 | 0.54 | 0.51 | 0.35 | 0.30 | 0.42 | 0.39 | 0.36 | 0.30 | 0.15 | -0.27 | 0.48 | 0.29 | 0.23 | 0.22 | 0.16 | -0.10 | 0.04 | 0.23 | 0.40 | 0.36 | 0.34 | 0.26 | 0.18 | 0.11 | 0.10 | 0.08 | 0.09 | 0.07 | 0.09 | 0.06 | 0.07 | 0.09 | 0.04 | 0.03 |
| EPS Diluted | 0.45 | 0.39 | 0.31 | 0.00 | 0.49 | 0.54 | 0.51 | 0.35 | 0.30 | 0.42 | 0.38 | 0.36 | 0.29 | 0.15 | -0.27 | 0.48 | 0.29 | 0.23 | 0.22 | 0.16 | -0.10 | 0.04 | 0.23 | 0.40 | 0.36 | 0.33 | 0.26 | 0.18 | 0.11 | 0.10 | 0.08 | 0.09 | 0.07 | 0.09 | 0.06 | 0.07 | 0.09 | 0.04 | 0.03 |
| Weighted Avg Shares Out | 189.88M | 190.78M | 190.65M | 190.37M | 189.92M | 190.29M | 190.25M | 190.17M | 189.99M | 190.24M | 189.41M | 186.98M | 185.84M | 185.54M | 185.56M | 185.42M | 184.07M | 185.53M | 185.10M | 176.35M | 170.70M | 159.56M | 159.65M | 161.14M | 160.34M | 158.66M | 125.14M | 109.89M | 106.06M | 105.51M | 104.93M | 102.97M | 94.63M | 90.59M | 88.95M | 86.25M | 61.06M | 74.33M | 72.03M |
| Weighted Avg Shares Out (Dil) | 190.88M | 191.36M | 190.92M | 190.37M | 190.72M | 191.74M | 190.25M | 190.17M | 189.99M | 190.24M | 189.41M | 187.00M | 189.62M | 185.72M | 185.57M | 185.42M | 184.49M | 186.04M | 185.42M | 176.42M | 170.70M | 159.56M | 159.87M | 161.32M | 161.57M | 160.40M | 125.74M | 109.89M | 106.06M | 105.51M | 104.93M | 102.97M | 94.63M | 90.59M | 88.95M | 86.25M | 61.06M | 74.33M | 72.03M |
Source: https://incomestatements.info
Category: Stock Reports