Explore 3 Stock Ideas & Industry Insights Download Free Report

888-969-2592
Shopping Cart 0
countryflagCA
Login

Bodycote PLC

Industrials GB BOY

820.5GBX
2.00(0.24%)

Last update at 2026-06-04T07:50:00Z

Day Range

814.50830.50
LowHigh

52 Week Range

436.95803.00
LowHigh

Fundamentals

  • Previous Close 818.50
  • Market Cap1169.03M
  • Volume270254
  • P/E Ratio22.00
  • Dividend Yield3.66%
  • EBITDA171.90M
  • Revenue TTM727.10M
  • Revenue Per Share TTM4.11
  • Gross Profit TTM 100.10M
  • Diluted EPS TTM0.31

Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website

Analyst Recommendations

Financials

Income Statement

Balance Sheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Income before tax 74.50M 28.40M 111.70M 95.30M 77.50M
Minority interest - -0.70000M -1.20000M -0.60000M -0.50000M
Net income 54.90M 20.00M 85.60M 73.70M 59.50M
Selling general administrative - - - - 126.40M
Selling and marketing expenses - - - - 17.40M
Gross profit 280.80M 109.30M 108.10M 97.40M 82.60M
Reconciled depreciation - 85.70M 82.10M 84.30M 84.30M
Ebit 99.30M 38.30M 119.60M 102.00M 83.80M
Ebitda 179.80M 124.00M 201.70M 186.80M 163.90M
Depreciation and amortization 80.50M 85.70M 82.10M 84.80M 80.10M
Non operating income net other - - - - -
Operating income 99.30M 37.90M 119.20M 102.00M 83.80M
Other operating expenses 627.80M 719.20M 683.30M 641.50M 533.20M
Interest expense 9.50M 6.90M 7.90M 7.10M 3.30M
Tax provision - 7.70M 24.90M 21.00M 17.50M
Interest income - 0.80M 0.80M 0.40M 0.30M
Net interest income - -9.50000M -7.50000M -6.70000M -6.30000M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 19.10M 7.70M 24.90M 21.00M 17.50M
Total revenue 727.10M 757.10M 802.50M 743.60M 615.80M
Total operating expenses 181.50M 71.40M -11.10000M -4.70000M 151.50M
Cost of revenue 446.30M 647.80M 694.40M 646.20M 533.20M
Total other income expense net -24.80000M -9.50000M -7.50000M -6.70000M -6.30000M
Discontinued operations - - - - -
Net income from continuing ops - 20.70M 86.80M 74.30M 60.00M
Net income applicable to common shares - - - 73.70M 59.50M
Preferred stock and other adjustments - - - - -
Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Total assets 1053.60M 1067.40M 1136.70M 1167.70M 1069.80M
Intangible assets 99.20M 114.40M 111.20M 116.90M 108.10M
Earning assets - - - - -
Other current assets - 21.40M 34.00M 179.10M 138.50M
Total liab 411.70M 397.50M 344.40M 385.70M 384.40M
Total stockholder equity 640.20M 668.10M 790.80M 780.90M 684.70M
Deferred long term liab - - - - -
Other current liab 47.40M 65.00M 113.90M 53.30M 48.40M
Common stock 30.00M 31.60M 33.10M 33.10M 33.10M
Capital stock - 31.60M 33.10M 33.10M 33.10M
Retained earnings 275.30M 290.40M 404.00M 359.80M 319.40M
Other liab - - - 70.90M 69.80M
Good will 200.50M 207.00M 221.50M 227.80M 213.90M
Other assets - - - 3.00M 3.80M
Cash 25.20M 19.10M 45.20M 37.20M 39.30M
Cash and equivalents - - - - -
Total current liabilities 184.00M 291.30M 225.10M 261.10M 263.00M
Current deferred revenue - - 46.00M - -
Net debt 165.60M 131.80M 51.70M 99.40M 116.90M
Short term debt 14.40M 100.50M 44.40M 82.90M 104.60M
Short long term debt - 87.40M 32.60M 70.90M 91.70M
Short long term debt total 190.80M 150.90M 96.90M 136.60M 156.20M
Other stockholder equity 173.20M 166.00M 161.50M 388.00M 332.20M
Property plant equipment - - - 575.90M 546.90M
Total current assets 212.10M 198.60M 236.70M 244.10M 197.10M
Long term investments - - - - -
Net tangible assets - - - 436.20M 362.70M
Short term investments - - - - -
Net receivables 158.20M 130.00M 128.00M 154.40M 137.60M
Long term debt - - - - -
Inventory 28.70M 28.10M 29.50M 27.80M 19.30M
Accounts payable 122.20M 76.50M 20.80M 124.90M 110.00M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 161.70M 180.10M 192.20M - -
Additional paid in capital - - - - -
Common stock total equity - - - - -
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 3.80M 9.80M 111.20M 1.50M 1.60M
Deferred long term asset charges - - - - -
Non current assets total 841.50M 868.80M 900.00M 923.60M 872.70M
Capital lease obligations - 63.50M 64.30M 66.00M 64.50M
Long term debt total - - - - -
Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Investments - -112.80000M -71.20000M -61.90000M 1.50M
Change to liabilities - - - 12.60M 1.90M
Total cashflows from investing activities -56.00000M -112.80000M -71.20000M -61.90000M -104.50000M
Net borrowings - 56.20M -36.10000M -38.10000M 24.20M
Total cash from financing activities -71.00000M -67.60000M -110.20000M -82.80000M -30.30000M
Change to operating activities - - - -3.70000M -17.60000M
Net income 54.90M 20.00M 85.60M 74.30M 60.00M
Change in cash 6.10M -28.70000M 8.50M -1.70000M 8.70M
Begin period cash flow 19.10M 44.70M 36.20M 37.90M 29.20M
End period cash flow 25.20M 16.00M 44.70M 36.20M 37.90M
Total cash from operating activities 135.30M 152.60M 191.60M 142.90M 144.30M
Issuance of capital stock - - - - -
Depreciation 80.50M 85.70M 82.10M 84.30M 84.30M
Other cashflows from investing activities 0.20M 9.10M 2.90M 0.40M 0.30M
Dividends paid 40.90M 42.90M 40.60M 38.50M 49.00M
Change to inventory -1.70000M 1.30M -1.70000M -8.50000M -2.70000M
Change to account receivables -3.90000M 7.20M 6.20M -37.40000M -1.60000M
Sale purchase of stock -57.60000M -57.70000M -13.20000M - 0.00000M
Other cashflows from financing activities -13.80000M 46.50M -20.30000M 30.70M 135.60M
Change to netincome - - - 21.90M 21.10M
Capital expenditures 76.40M 70.10M 82.40M 67.00M 52.00M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -4.40000M 7.90M 0.40M -37.00000M -20.00000M
Stock based compensation - 0.60M 5.10M 1.70M 4.70M
Other non cash items 2.70M 38.40M 16.80M 19.60M 6.30M
Free cash flow 58.90M 82.50M 109.20M 75.90M 92.30M

Peer Comparison

Sector: Industrials Industry: Specialty Industrial Machinery

Company Change (GBX) Price (GBX) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
BOY
Bodycote PLC		 2.00 0.24% 820.50 22.00 12.87 1.61 1.69 1.72 7.59
MYSE
Ming Yang Smart Energy Group Ltd. GDR		 - -% 11.70 0.81 12.08 0.0036 0.81 0.11 2.09
WEIR
Weir Group PLC		 24.00 1.01% 2410.00 32.23 20.92 3.10 3.93 3.42 15.64
SMIN
Smiths Group PLC		 11.00 0.45% 2482.00 33.28 14.84 2.58 4.36 2.78 14.32
IMI
IMI PLC		 10.00 0.36% 2810.00 22.27 18.59 2.92 5.70 2.97 12.23

Reports Covered

Stock Research & News

View All

Profile

Bodycote plc provides heat treatment and thermal processing services worldwide. It operates in Specialist Technologies and Precision Heat Treatment divisions. The company offers heat treatment services, including altering the microstructure of metals and alloys, which include 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 furnace/vacuum brazing; and hot isostatic pressing (HIP) services, such as isostatic pressing and HIP supporting services, as well as Powdermet technologies. It also provides surface technologies, which are used to prolong the working life of components and protect from environmental factors, such as corrosion and abrasion. The company's surface technologies include anodising, flame and combustion spraying, high-velocity oxygen fuel coatings, plasma spray, electric arc wire, vapor phase aluminide, liquid and ceramic coatings, and thermochemically formed ceramic coatings to enhance corrosion protection and wear resistance. It serves automotive, aerospace and defense, energy, and general industrial markets. The company was founded in 1923 and is headquartered in Macclesfield, the United Kingdom.

Bodycote PLC

Springwood Court, Macclesfield, United Kingdom, SK10 2XF

Key Executives

Name Title Year Born
Mr. Stephen C. Harris Group CEO & Exec. Director 1958
Mr. Dominique Robert de Lisle Yates CFO & Exec. Director 1968
Ms. Michaela Yasin Chief Marketing Officer NA
Mr. Mike Hallas MD of Nordic UK SBU & Member of Sr. Operating Board NA
Ms. Ute S. Ball Group Company Sec. 1961
Mr. James Bennett Fairbairn Group CEO & Director 1968
Mr. Benjamin Philip Fidler CFO & Director 1970
Mr. James Richardson Chief Information Officer NA
Mr. Michael Harkcom Group General Counsel NA
Ms. Michaela Fusco Chief Marketing Officer NA

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.