Bodycote plc (LON:BOY)
London · Delayed Price · Currency is GBP · Price in GBX 914.50
+4.50 (0.49%)
Aug 14, 2026, 4:47 PM GMT
Bodycote Income Statement
Financials in millions GBP. Fiscal year is January - December.
Millions GBP. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 739.3 | 727.1 | 757.1 | 802.5 | 743.6 | 615.8 | |
Revenue Growth | 1.68% | -3.96% | -5.66% | 7.92% | 20.75% | 2.98% |
Cost of Revenue | 635.5 | 627 | 647.8 | 694.4 | 646.2 | 535.8 |
Gross Profit | 103.8 | 100.1 | 109.3 | 108.1 | 97.4 | 80 |
Selling, General & Admin | 0.4 | 0.4 | 0.4 | 0.4 | 0.1 | 0.1 |
Other Operating Expenses | -7.8 | -5.4 | -3.8 | -7.9 | -3 | -1.1 |
Operating Expenses | -5.6 | -3.6 | -1 | -7.3 | -2.8 | -2.2 |
Operating Income | 109.4 | 103.7 | 110.3 | 115.4 | 100.2 | 82.2 |
Interest Expense | -6.1 | -6.3 | -6.5 | -5 | -4.1 | -3.3 |
Interest & Investment Income | 0.4 | 0.4 | 0.8 | 0.8 | 0.4 | 0.3 |
Other Non Operating Income (Expenses) | -2.8 | -2.8 | -3.4 | -2.9 | -2.9 | -3.2 |
EBT Excluding Unusual Items | 100.9 | 95 | 101.2 | 108.3 | 93.6 | 76 |
Merger & Restructuring Charges | -20.9 | -20.9 | -31.9 | - | -0.2 | 0.8 |
Impairment of Goodwill | - | - | -18 | - | - | - |
Gain (Loss) on Sale of Assets | 0.4 | 0.4 | 5.5 | 3.4 | 1.7 | - |
Asset Writedown | - | - | -28.4 | - | 0.1 | -5.5 |
Other Unusual Items | -1.3 | - | - | - | 0.1 | 6.2 |
Pretax Income | 79.1 | 74.5 | 28.4 | 111.7 | 95.3 | 77.5 |
Income Tax Expense | 20.5 | 19.1 | 7.7 | 24.9 | 21 | 17.5 |
Earnings From Continuing Operations | 58.6 | 55.4 | 20.7 | 86.8 | 74.3 | 60 |
Minority Interest in Earnings | -0.4 | -0.5 | -0.7 | -1.2 | -0.6 | -0.5 |
Net Income | 58.2 | 54.9 | 20 | 85.6 | 73.7 | 59.5 |
Net Income to Common | 58.2 | 54.9 | 20 | 85.6 | 73.7 | 59.5 |
Net Income Growth | 104.93% | 174.50% | -76.64% | 16.15% | 23.87% | 14775.00% |
Shares Outstanding (Basic) | 173 | 177 | 186 | 190 | 191 | 191 |
Shares Outstanding (Diluted) | 173 | 177 | 187 | 191 | 191 | 191 |
Shares Change | -4.63% | -5.17% | -2.10% | -0.25% | 0.23% | 0.29% |
EPS (Basic) | 0.34 | 0.31 | 0.11 | 0.45 | 0.39 | 0.31 |
EPS (Diluted) | 0.34 | 0.31 | 0.11 | 0.45 | 0.39 | 0.31 |
EPS Growth | 114.51% | 189.72% | -76.12% | 16.36% | 23.40% | 15500.00% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 65.9 | 67.1 | 82.5 | 117.5 | 85.7 | 99.2 |
Free Cash Flow Per Share | 0.38 | 0.38 | 0.44 | 0.62 | 0.45 | 0.52 |
Dividend Per Share | 0.233 | 0.230 | 0.230 | 0.227 | 0.213 | 0.200 |
Dividend Growth | 1.30% | 0% | 1.32% | 6.57% | 6.50% | 3.09% |
Gross Margin | 14.04% | 13.77% | 14.44% | 13.47% | 13.10% | 12.99% |
Operating Margin | 14.80% | 14.26% | 14.57% | 14.38% | 13.48% | 13.35% |
Profit Margin | 7.87% | 7.55% | 2.64% | 10.67% | 9.91% | 9.66% |
Free Cash Flow Margin | 8.91% | 9.23% | 10.90% | 14.64% | 11.53% | 16.11% |
EBITDA | 174.5 | 169.8 | 180.4 | 182.9 | 169.8 | 150.5 |
EBITDA Margin | 23.60% | 23.35% | 23.83% | 22.79% | 22.84% | 24.44% |
D&A For EBITDA | 65.1 | 66.1 | 70.1 | 67.5 | 69.6 | 68.3 |
EBIT | 109.4 | 103.7 | 110.3 | 115.4 | 100.2 | 82.2 |
EBIT Margin | 14.80% | 14.26% | 14.57% | 14.38% | 13.48% | 13.35% |
Effective Tax Rate | 25.92% | 25.64% | 27.11% | 22.29% | 22.04% | 22.58% |