Market Price

5.60 

-0.14 -2.4%

as of Aug 07 '20

52 Week Range:

3.78 9.75


Stock Analyzer Tutorials

S2O Stock Analyzer - General Info

General Info


type: video (mp4); length: 3:30

Demonstrates how to use Stock Analyzer, shows how to analyze a stock and explains in detail "General Info" section of the Stock Analyzer result page.

S2O Stock Analyzer - Financial Statements

Financial Statements


type: video (mp4); length: 5:10

Explains information presented in the Financial Statements section of the S2O Stock Analyzer: financial statements charts, absolute values and growth rates.

S2O Stock Analyzer - Growth Grade and Financial Ratios

Growth Grade and Financial Ratios


type: video (mp4); length: 5:09

Demonstrates how to use Growth Grade & Financial Ratios section; shows the difference between historical and year-over-year Growth Grade on the real life example.

S2O Stock Analyzer - Value Price

Value Price


type: video (mp4); length: 6:03

Demonstrates how to use Value Price (intrinsic value) and the Graham Number, MOS (margin of safety) and IRT - Investment Recovery Time; explains 3 different projection models used to compute value price - pessimistic, moderate and optimistic.

S2O Stock Analyzer - Price Charts

Price Charts


type: video (mp4); length: 8:34

Demonstrates basic rules of how to read a candlestick chart, long and short term moving averages, stochastic, MACD and relative strength (RS) charts. Explains how bull or bear market condition is computed.

General Info

Bodycote plc provides heat treatment and thermal processing services worldwide. The company operates through 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, and vacuum and honeycomb brazing; and hot isostatic pressing (HIP) services, including powdermet technology, isostatic pressing, and HIP supporting. 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, and thermo-chemically formed ceramic coatings to enhance 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.

Financial Statements

The charts below show selected Annual and Quarterly Financial Data.

The purpose of these charts is to discover long and short term change dynamics. When numbers are growing year after year in the annual statements chart, the business become stronger and stronger and this is a good sign.

Quarterly Data Chart can be used to do a short term analysis. It makes sense to pay attention to the quarterly dynamics and do not wait for the next yearly statement. We should be alerted if we see that quarterly numbers are going down.

You can check "Annual Financial Statements" and "Quarterly Financial Statements" sections for exact numbers and growth rates.

Annual Statements

On a charts below the Line shows absolute values and the Bar chart shows Year-Over-Year Growth Rate for selected financial statement item. A consistent GROWTH is generally considered necessary to fund future growth from within a business.
NOTE: Growth Rate is not provided if either the latest period or the year-ago period contains a net loss. (source: WSJ Digest of Earnings)
TIP! move your mouse pointer over bar or a circle on any chart below to see details.

Financial Statements

Income Statement



 

Cash Flow Statement



 

Balance Sheet



 

Liquidity Ratios

Current Ratio


 

Current Ratio measures the ability to meet short term obligations. Generally accepted standard is 2 (current assets should be 2 times or 200% of current liabilities).

Quick Ratio


 

Measures immediate liquidity or the cash available to cover immediate liabilities. A safe margin would be at least 1 (100%).

Financial Leverage


 

Defined as total assets divided by total shareholders' equity. The higher the ratio, the more debt a company uses in its capital structure.

Profitability Ratios

ROA


 

Return on Assets (ROA) measures the income (profit) that is generated by the use of the assets of the business.

ROE


 

Return on Equity (ROE) is a measure of profitability that calculates how many dollars of profit a company generates with each dollar of shareholders equity. ROE is sometimes called "return on net worth."

ROIC


 

The Return on Invested Capital (ROIC) measure gives a sense of how well a company is using its money to generate returns. Some investors use this figure as a final evaluation to determine whether or not to invest in a company.

Annual Statements

Item Name Dec '09 Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19
Equity (BVPS) 2.23
2.37
2.50
2.63
2.84
2.77
2.65
3.10
3.40
3.55
3.64
growth rate 6.3% 5.5% 5.2% 8.0% -2.5% -4.3% 17.0% 9.7% 4.4% 2.5%
Earnings BIT -54.50
45.20
75.80
89.80
107.40
106.60
97.60
94.80
118.30
135.10
125.60
growth rate 100.0% 67.7% 18.5% 19.6% -0.7% -8.4% -2.9% 24.8% 14.2% -7.0%
Avg.PE -5.40
15.60
8.94
12.66
17.39
18.73
20.96
23.03
18.38
15.83
10.77
growth rate 100.0% -42.7% 41.6% 37.4% 7.7% 11.9% 9.9% -20.2% -13.9% -32.0%
ROA -5.19
3.58
7.29
8.63
9.12
9.72
6.89
7.75
10.31
10.59
9.30
growth rate 100.0% 103.6% 18.4% 5.7% 6.6% -29.1% 12.5% 33.0% 2.7% -12.2%
ROE -10.98
6.35
11.99
13.59
13.91
14.21
10.04
11.38
14.66
14.51
13.11
growth rate 100.0% 88.8% 13.3% 2.4% 2.2% -29.4% 13.4% 28.8% -1.0% -9.7%
ROIC -7.04
5.63
11.15
13.50
13.47
14.26
10.06
11.30
14.57
14.47
12.14
growth rate 100.0% 98.1% 21.1% -0.2% 5.9% -29.5% 12.3% 28.9% -0.7% -16.1%
Cur. Ratio 0.91
0.94
0.93
0.71
0.97
1.17
1.02
0.94
1.20
1.19
1.10
growth rate 3.3% -1.1% -23.7% 36.6% 20.6% -12.8% -7.8% 27.7% -0.8% -7.6%
Quick Ratio 0.78
0.80
0.79
0.60
0.75
0.87
0.69
0.69
0.97
1.01
0.88
growth rate 2.6% -1.3% -24.1% 25.0% 16.0% -20.7% 0.0% 40.6% 4.1% -12.9%
Leverage 1.83
1.72
1.58
1.58
1.48
1.45
1.47
1.47
1.38
1.36
1.46
growth rate -6.0% -8.1% 0.0% -6.3% -2.0% 1.4% 0.0% -6.1% -1.5% 7.4%
Balance Sheet Dec '09 Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19
Acct.Receivable 71.90
100.00
108.00
110.00
125.40
129.30
132.00
145.30
143.80
144.30
149.40
growth rate 39.1% 8.0% 1.9% 14.0% 3.1% 2.1% 10.1% -1.0% 0.4% 3.5%
Acct.Payable 39.00
40.00
35.00
40.90
38.80
36.00
37.70
38.20
37.60
31.30
growth rate 2.6% -12.5% 16.9% -5.1% -7.2% 4.7% 1.3% -1.6% -16.8%
Cur.Assets 129.50
144.00
148.00
141.00
163.30
189.60
168.90
175.80
212.70
207.50
195.40
growth rate 11.2% 2.8% -4.7% 15.8% 16.1% -10.9% 4.1% 21.0% -2.4% -5.8%
Total Assets 771.10
771.00
759.00
793.00
808.60
825.10
805.50
924.40
959.70
1,049.30
1,027.10
growth rate 0.0% -1.6% 4.5% 2.0% 2.0% -2.4% 14.8% 3.8% 9.3% -2.1%
Cash 19.60
24.00
18.00
10.00
16.90
38.50
16.20
12.00
41.00
38.50
22.00
growth rate 22.5% -25.0% -44.4% 69.0% 127.8% -57.9% -25.9% 241.7% -6.1% -42.9%
Inventory 11.60
14.00
17.00
18.00
18.70
20.90
19.50
16.60
16.40
13.90
14.80
growth rate 20.7% 21.4% 5.9% 3.9% 11.8% -6.7% -14.9% -1.2% -15.2% 6.5%
Cur.Liabilities 142.10
153.00
160.00
199.00
167.80
162.20
164.80
187.60
177.70
187.60
177.10
growth rate 7.7% 4.6% 24.4% -15.7% -3.3% 1.6% 13.8% -5.3% 5.6% -5.6%
Liabilities 350.80
320.00
276.00
289.00
261.20
254.20
255.90
296.10
262.20
330.00
321.30
growth rate -8.8% -13.8% 4.7% -9.6% -2.7% 0.7% 15.7% -11.5% 25.9% -2.6%
LT Debt 98.40
65.00
7.00
0.60
5.00
5.00
5.00
5.00
growth rate -33.9% -89.2% -91.4% 733.3% 0.0% 0.0% 0.0%
Equity 422.60
450.80
482.60
504.10
546.80
570.40
549.20
627.90
697.00
718.60
705.00
growth rate 6.7% 7.1% 4.5% 8.5% 4.3% -3.7% 14.3% 11.0% 3.1% -1.9%
Common Shares 186.00
186.00
190.00
187.00
189.00
190.00
190.00
190.00
190.00
192.00
191.00
growth rate 0.0% 2.2% -1.6% 1.1% 0.5% 0.0% 0.0% 0.0% 1.1% -0.5%
Cash Flow Statement Dec '09 Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19
Capital Expenditures 32.20
35.00
44.00
49.00
56.20
55.30
61.10
64.70
73.30
82.40
77.70
growth rate 8.7% 25.7% 11.4% 14.7% -1.6% 10.5% 5.9% 13.3% 12.4% -5.7%
Cash Dividends 20.00
20.90
17.40
21.30
24.00
26.10
27.80
29.10
30.60
34.20
36.80
growth rate 4.5% -16.8% 22.4% 12.7% 8.8% 6.5% 4.7% 5.2% 11.8% 7.6%
Cash From OA 4.50
96.00
120.00
131.00
139.40
131.60
111.30
125.90
159.90
190.10
177.30
growth rate 2,033.3% 25.0% 9.2% 6.4% -5.6% -15.4% 13.1% 27.0% 18.9% -6.7%
FCF per Share -0.14
0.31
0.39
0.42
0.38
0.44
0.33
0.24
0.40
0.41
0.43
growth rate 100.0% 25.8% 7.7% -9.5% 15.8% -25.0% -27.3% 66.7% 2.5% 4.9%
FCF -26.00
58.00
73.00
78.00
80.00
72.00
45.00
55.00
81.00
89.00
98.00
growth rate 100.0% 25.9% 6.9% 2.6% -10.0% -37.5% 22.2% 47.3% 9.9% 10.1%
Income Statement Dec '09 Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19
Sales 435.40
500.00
571.00
588.00
619.60
609.10
567.20
600.60
690.20
728.60
719.70
growth rate 14.8% 14.2% 3.0% 5.4% -1.7% -6.9% 5.9% 14.9% 5.6% -1.2%
Op.Income -50.20
34.00
56.00
67.00
107.40
106.60
97.60
94.80
118.30
135.10
125.60
growth rate 100.0% 64.7% 19.6% 60.3% -0.7% -8.4% -2.9% 24.8% 14.2% -7.0%
IBT -54.50
45.20
75.80
90.00
98.40
103.70
75.00
91.90
117.00
132.20
123.90
growth rate 100.0% 67.7% 18.7% 9.3% 5.4% -27.7% 22.5% 27.3% 13.0% -6.3%
Net Income -50.10
34.00
56.00
67.00
73.00
79.40
56.20
67.00
97.10
103.20
93.80
growth rate 100.0% 64.7% 19.6% 9.0% 8.8% -29.2% 19.2% 44.9% 6.3% -9.1%
EPS -0.27
0.14
0.29
0.35
0.39
0.41
0.29
0.35
0.51
0.54
0.49
growth rate 100.0% 107.1% 20.7% 11.4% 5.1% -29.3% 20.7% 45.7% 5.9% -9.3%
Gross Profit 113.90
51.00
85.00
96.00
108.00
227.10
208.20
222.20
260.30
280.40
267.40
growth rate -55.2% 66.7% 12.9% 12.5% 110.3% -8.3% 6.7% 17.2% 7.7% -4.6%

Quarterly Statements

Item Name Dec '18 Mar '19 Jun '19 Sep '19 Dec '19
Earnings BIT 31.45
32.40
32.40
30.40
30.40
growth rate 3.0% 0.0% -6.2% 0.0%
Balance Sheet Dec '18 Mar '19 Jun '19 Sep '19 Dec '19
Acct.Receivable 144.30
165.00
165.00
149.40
149.40
growth rate 14.4% 0.0% -9.5% 0.0%
Acct.Payable 37.60
125.40
125.40
31.30
31.30
growth rate 233.5% 0.0% -75.0% 0.0%
Cur.Assets 207.50
195.50
195.50
195.40
195.40
growth rate -5.8% 0.0% -0.1% 0.0%
Total Assets 990.10
1,076.20
1,076.20
1,027.10
1,027.10
growth rate 8.7% 0.0% -4.6% 0.0%
Cash 38.50
12.50
12.50
22.00
22.00
growth rate -67.5% 0.0% 76.0% 0.0%
Inventory 13.90
16.20
16.20
14.80
14.80
growth rate 16.6% 0.0% -8.6% 0.0%
Cur.Liabilities 174.00
212.90
212.90
177.10
177.10
growth rate 22.4% 0.0% -16.8% 0.0%
Liabilities 263.50
378.60
378.60
321.30
321.30
growth rate 43.7% 0.0% -15.1% 0.0%
LT Debt 72.80
72.80
growth rate 0.0%
Equity 725.90
696.80
696.80
705.00
705.00
growth rate -4.0% 0.0% 1.2% 0.0%
Common Shares 33.10
33.10
33.10
33.10
33.10
growth rate 0.0% 0.0% 0.0% 0.0%
Cash Flow Statement Dec '18 Mar '19 Jun '19 Sep '19 Dec '19
Capital Expenditures 25.70
20.50
20.50
18.35
18.35
growth rate -20.2% 0.0% -10.5% 0.0%
Cash Dividends 5.60
12.60
12.60
5.80
5.80
growth rate 125.0% 0.0% -54.0% 0.0%
Cash From OA 51.00
39.45
39.45
49.20
49.20
growth rate -22.7% 0.0% 24.7% 0.0%
FCF 25.30
18.95
18.95
30.85
30.85
growth rate -25.1% 0.0% 62.8% 0.0%
Income Statement Dec '18 Mar '19 Jun '19 Sep '19 Dec '19
Sales 180.30
183.25
183.25
176.60
176.60
growth rate 1.6% 0.0% -3.6% 0.0%
Op.Income 31.45
32.40
32.40
30.40
30.40
growth rate 3.0% 0.0% -6.2% 0.0%
IBT 32.50
31.10
31.10
30.85
30.85
growth rate -4.3% 0.0% -0.8% 0.0%
Net Income 26.30
23.45
23.45
23.45
23.45
growth rate -10.8% 0.0% 0.0% 0.0%
Gross Profit 103.90
32.40
32.40
101.30
101.30
growth rate -68.8% 0.0% 212.7% 0.0%

Growth Grade & Financial Ratios

All financial ratios below are calculated based on latest annual statements available and present the most up to date snapshot of a company finances.

Growth Grade

Historical Growth Grade:

D (47.23)

YOY Growth Grade:

D (49.18)

Click on buttons above for detailed yearly growth rates.

Market Ratios

Profitability Ratios

Liquidity Ratios

Efficiency Ratios

Value Price

PE and EPS

Historical Current Forward
PE 24.03 24.03 0.10
EPS / Growth 5.2% 0.23 5.5%

Value Price & Investment Recovery Time

Read more about Stock2Own value price in Stock Market: Fundamental Analysis.

Equity Growth Rate: 3.8%

Estimates Pessimistic Moderate Optimistic My Numbers
Rate of Return 15.0%
MOS Price % 50 %
Future EPS Growth 3.8% 4.8% 4.8%
Future PE 0.10 11.26 11.26
Future EPS 0.34 0.37 0.37
Value Price
MOS %
0.01
-99.9%
1.04
-81.4%
1.04
-81.4%
MOS Price 0.00 0.52 0.52
IRT 16.95 15.80 15.80

Graham Number:

NOTE: The Graham Number applies only to certain types of stocks in combination with a number of other criteria.

Read more about Graham Number in Stock Market: Fundamental Analysis.

Price Chart

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.

Risk / Reward Ratios

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.