Fundamentals
DES
Dimco Plc (CR)
Price and Valuation
2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
P/E | 5.03 | 5.62 | 5.13 | 7.22 | 13.08 | 22.27 | 13.62 | 11.53 | 12.27 | 25.47 | 31.13 | 25.97 | 30.82 |
Price to Sales | 1.17 | 1.29 | 0.99 | 1.19 | 1.42 | 1.72 | 1.74 | 2.23 | 2.35 | 2.78 | 3.07 | 2.62 | 2.85 |
Price to Operating Cash Flow Per Share | 630.41 | 7.05 | 9.99 | 6.42 | 15.30 | 14.25 | N/A | N/A | 32.50 | 834.69 | 53.96 | N/A | N/A |
Price to Book value | 0.86 | 1.02 | 0.75 | 0.78 | 1.05 | 1.07 | 1.12 | 1.04 | 1.41 | 2.88 | 3.19 | N/A | N/A |
Dividend Policy
2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dividend Yield (%) | 12.59 | 6.77 | 2.83 | 21.93 | 5.77 | N/A | N/A | 5.17 | N/A | 0.57 | N/A | N/A | 1.33 |
Av. Dividend per share (cents) | 2.14 | 2.03 | 0.85 | 6.58 | 1.73 | N/A | N/A | 1.55 | N/A | 0.17 | N/A | N/A | 0.40 |
Dividend Payout | 0.63 | 0.38 | 0.15 | 1.58 | 0.76 | N/A | N/A | 0.59 | N/A | 0.14 | N/A | N/A | 0.41 |
Dividend Cover | 1.58 | 2.64 | 6.88 | 0.63 | 1.32 | N/A | N/A | 1.68 | N/A | 7.14 | N/A | N/A | 2.43 |
Growth
2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sustainable growth (%) | 6.30 | 11.27 | 12.44 | -6.32 | 1.95 | 4.79 | 8.23 | 3.65 | 11.53 | 9.72 | 10.25 | N/A | N/A |
EPS Growth (1 Yr) | -36.70 | -8.72 | 40.63 | 81.66 | 69.63 | -38.64 | -15.38 | 6.12 | 107.63 | 22.92 | -17.24 | 19.59 | N/A |
Dividend Growth (1Yr) | 5.42 | 138.82 | -87.08 | 280.35 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
Cashflow Growth (1yr) | -98.75 | 115.20 | -35.70 | 138.21 | -6.84 | 395.41 | 70.50 | -435.99 | 2,472.61 | -93.53 | N/A | N/A | N/A |
Profitability
2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Gross Profit Margin (%) | 48.58 | 48.88 | 46.07 | 42.64 | 35.09 | 33.52 | 34.91 | 34.74 | 36.76 | 34.99 | 33.69 | 30.64 | 29.15 |
Net Profit Margin (%) | 26.51 | 26.02 | 22.77 | 20.51 | 14.04 | 12.18 | 16.64 | 26.92 | 29.74 | 17.90 | 16.18 | 16.54 | 15.48 |
Earnings Yield (%) | 19.87 | 17.80 | 19.49 | 13.85 | 7.65 | 4.49 | 7.34 | 8.67 | 8.15 | 3.93 | 3.21 | 3.85 | 3.24 |
Management Effectiveness
2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
ROE (%) | 17.14 | 18.15 | 14.56 | 10.82 | 8.00 | 4.79 | 8.23 | 9.00 | 11.53 | 11.31 | 10.25 | N/A | N/A |
ROCE (%) | 18.26 | 19.51 | 16.24 | 12.75 | 9.95 | 7.24 | 10.23 | 11.99 | 16.66 | 18.57 | 16.80 | N/A | N/A |
Asset Turnover | 0.69 | 0.75 | 0.71 | 0.62 | 0.71 | 0.59 | 0.62 | 0.45 | 0.56 | 1.04 | 1.04 | N/A | N/A |
Efficiency
2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Turnover per employee (€) | € 178,400.08 | € 164,300.83 | € 154,968.61 | € 188,288.76 | € 190,094.95 | € 174,155.64 | € 232,201.09 | € 171,967.71 | € 149,478.84 | € 126,024.55 | € 107,940.28 | € 126,537.63 | € 138,025.35 |
Staff cost per employee (€) | € 23,059.08 | € 21,934.43 | € 15,167.76 | € 15,467.88 | € 15,454.17 | € 12,961.97 | € 15,666.28 | € 11,168.53 | € 12,438.79 | € 11,115.51 | € 9,798.06 | € 8,107.58 | € 8,745.97 |
Number οf employees | 66 | 58 | 53 | 36 | 30 | 27 | 20 | 19 | 18 | 18 | 19 | 19 | 16 |
Financial Strength
2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current Ratio | 3.28 | 5.21 | 3.41 | 4.07 | 2.49 | 2.64 | 5.57 | 4.87 | 2.33 | 1.92 | 1.78 | N/A | N/A |
Quick Ratio | 0.94 | 1.62 | 0.96 | 1.34 | 0.76 | 0.79 | 2.56 | 2.78 | 0.98 | 0.54 | 0.54 | N/A | N/A |
Interest Coverage | 50.80 | 59.06 | 23.83 | 11.78 | 7.32 | 4.56 | 13.37 | 16.03 | 10.07 | 8.26 | 7.96 | 8.25 | 6.99 |
Stock Days | 428.88 | 377.28 | 372.35 | 321.78 | 321.52 | 341.06 | 312.54 | 348.55 | 270.39 | 296.14 | 222.21 | N/A | N/A |
Debtor Days | 56.86 | 48.71 | 41.31 | 67.22 | 73.34 | 59.30 | 89.00 | 110.21 | 51.34 | 33.75 | 29.44 | N/A | N/A |
Creditor Days | 21.06 | 26.76 | 29.93 | 32.99 | 41.62 | 21.05 | 30.51 | 63.07 | 23.22 | 42.35 | 37.12 | N/A | N/A |
Working Capital Days | 464.680 | 399.230 | 383.730 | 356.010 | 353.240 | 379.310 | 371.030 | 395.690 | 298.510 | 287.540 | 214.530 | N/A | N/A |
Gearing Ratio - Basis 1 (%) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
Gearing Ratio - Basis 2 (%) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
Long term Debt (€) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
Total Debt (€) | € 2,329,236 | € 530,883 | € 1,196,674 | € 688,857 | € 1,294,221 | € 1,226,896 | € 328,594 | € 363,084 | € 567,621 | € 588,372 | € 467,706 | N/A | N/A |
Per share
2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
EPS - Av. (cents) | 3.38 | 5.34 | 5.85 | 4.16 | 2.29 | 1.35 | 2.20 | 2.60 | 2.45 | 1.18 | 0.96 | 1.16 | 0.97 |
EPS -Tot. (cents) | 3.38 | 5.34 | 3.90 | 4.16 | 2.29 | 1.35 | 2.20 | 2.34 | 1.91 | 0.92 | 0.75 | 0.90 | 0.76 |
Net Oper. Cash Flow per share (cents) | 0.03 | 4.26 | 3.00 | 4.67 | 1.96 | 2.11 | -0.71 | -2.69 | 0.92 | 0.04 | 0.56 | N/A | N/A |
Book Value per Share (cents) | 19.71 | 29.42 | 40.17 | 38.42 | 28.68 | 28.12 | 26.77 | 28.91 | 21.21 | 10.41 | 9.40 | N/A | N/A |
Equity Per Share (cents) | 19.71 | 29.42 | 40.17 | 38.42 | 28.68 | 28.12 | 26.77 | 28.91 | 21.21 | 10.41 | 9.40 | N/A | N/A |
Average number of shares | 80,999,900 | 40,999,950 | 27,000,000 | 27,000,000 | 27,000,000 | 27,000,000 | 27,000,000 | 24,243,467 | 21,035,177 | 21,000,000 | 21,000,000 | 21,000,000 | 21,000,000 |
Total number of shares | 80,999,900 | 40,999,950 | 40,499,950 | 27,000,000 | 27,000,000 | 27,000,000 | 27,000,000 | 27,000,000 | 27,000,000 | 27,000,000 | 27,000,000 | 27,000,000 | 27,000,000 |