Fundamentals
OPT
O.C. Options Choice Plc (CR)
Price and Valuation
2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | |
---|---|---|---|---|---|---|---|---|---|
P/E | 1.68 | 8.96 | 9.36 | 10.50 | N/A | 18.51 | 13.10 | 97.25 | 3.08 |
Price to Sales | 0.06 | 0.63 | 0.53 | 0.55 | 0.59 | 0.52 | 0.55 | 0.56 | 0.85 |
Price to Operating Cash Flow Per Share | 0.95 | 16.37 | N/A | 2.31 | 7.08 | 47.49 | 4.37 | 3.09 | 244.60 |
Price to Book value | 0.11 | 0.97 | 0.88 | 1.00 | 1.17 | 0.84 | 0.83 | 0.79 | 0.85 |
Dividend Policy
2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | |
---|---|---|---|---|---|---|---|---|---|
Dividend Yield (%) | 58.00 | 6.59 | 5.95 | N/A | N/A | 9.34 | 5.91 | 6.18 | 7.32 |
Av. Dividend per share (cents) | 2.90 | 2.90 | 2.62 | N/A | N/A | 4.11 | 2.60 | 2.72 | 3.22 |
Dividend Payout | 0.97 | 0.59 | 0.56 | N/A | N/A | 1.73 | 0.77 | 6.01 | 0.23 |
Dividend Cover | 1.03 | 1.69 | 1.80 | N/A | N/A | 0.58 | 1.29 | 0.17 | 4.43 |
Growth
2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | |
---|---|---|---|---|---|---|---|---|---|
Sustainable growth (%) | 0.17 | 4.57 | 4.87 | 10.96 | -31.87 | -3.63 | 1.57 | -4.48 | 22.61 |
EPS Growth (1 Yr) | -39.31 | 4.47 | 12.17 | 137.95 | -563.87 | -29.17 | 646.67 | -96.85 | N/A |
Dividend Growth (1Yr) | N/A | 10.69 | N/A | N/A | N/A | 58.08 | -4.41 | -15.53 | N/A |
Cashflow Growth (1yr) | 96.24 | 210.46 | -112.79 | 206.19 | 574.36 | -90.80 | -27.10 | 8,348.61 | N/A |
Profitability
2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | |
---|---|---|---|---|---|---|---|---|---|
Gross Profit Margin (%) | 25.87 | 32.06 | 30.20 | 29.89 | 26.80 | 23.51 | 25.25 | 24.46 | 30.38 |
Net Profit Margin (%) | 8.16 | 10.63 | 9.88 | 12.65 | -11.29 | 5.25 | 7.44 | 3.99 | 33.16 |
Earnings Yield (%) | 59.61 | 11.16 | 10.68 | 9.52 | -25.10 | 5.40 | 7.63 | 1.03 | 32.48 |
Management Effectiveness
2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | |
---|---|---|---|---|---|---|---|---|---|
ROE (%) | 6.76 | 11.20 | 10.98 | 10.96 | -31.87 | 4.97 | 6.98 | 0.89 | 29.19 |
ROCE (%) | 9.45 | 11.20 | 11.94 | 18.22 | -17.30 | 7.42 | 10.54 | 5.36 | 30.96 |
Asset Turnover | 1.16 | 1.05 | 1.21 | 1.44 | 1.53 | 1.41 | 1.42 | 1.34 | 0.93 |
Efficiency
2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | |
---|---|---|---|---|---|---|---|---|---|
Turnover per employee (€) | € 128,254.28 | € 112,833.90 | € 143,137.82 | € 162,299.26 | € 149,092.12 | € 169,784.45 | € 171,791.60 | € 150,769.73 | € 103,380.34 |
Staff cost per employee (€) | € 32,708.46 | € 28,542.06 | € 30,939.19 | € 25,692.49 | € 28,047.63 | € 26,623.97 | € 24,989.64 | € 20,313.30 | € 15,064.50 |
Number οf employees | 288 | 289 | 269 | 230 | 230 | 229 | 216 | 234 | 211 |
Financial Strength
2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | |
---|---|---|---|---|---|---|---|---|---|
Current Ratio | 1.10 | 1.22 | 1.33 | 1.27 | 1.14 | 1.34 | 1.27 | 1.17 | 2.22 |
Quick Ratio | 1.05 | 1.13 | 1.24 | 1.19 | 1.04 | 1.24 | 1.20 | 1.10 | 2.12 |
Interest Coverage | 2.84 | 4.74 | 4.51 | 6.70 | -5.11 | 2.87 | 5.13 | 1.81 | 17.92 |
Stock Days | 15.26 | 22.26 | 21.15 | 17.44 | 17.69 | 15.97 | 14.87 | 17.03 | 21.88 |
Debtor Days | 113.23 | 112.19 | 85.88 | 63.00 | 70.12 | 80.52 | 82.76 | 117.38 | 135.57 |
Creditor Days | 70.53 | 86.25 | 81.15 | 54.26 | 55.71 | 46.40 | 74.44 | 67.78 | 61.66 |
Working Capital Days | 57.960 | 48.200 | 25.880 | 26.180 | 32.100 | 50.090 | 23.190 | 66.630 | 95.790 |
Gearing Ratio - Basis 1 (%) | 46.62 | 46.56 | 42.95 | 29.51 | 29.12 | 14.18 | 6.55 | 4.98 | 6.28 |
Gearing Ratio - Basis 2 (%) | 31.80 | 31.77 | 30.05 | 22.79 | 22.55 | 12.42 | 6.14 | 4.75 | 5.90 |
Long term Debt (€) | € 9,533,740 | € 9,465,332 | € 8,474,931 | € 5,230,416 | € 4,676,956 | € 3,124,484 | € 1,452,735 | € 1,127,659 | € 1,287,555 |
Total Debt (€) | € 14,371,740 | € 12,154,000 | € 12,265,479 | € 7,182,042 | € 8,326,950 | € 6,751,774 | € 4,973,410 | € 5,596,513 | € 4,308,456 |
Per share
2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | |
---|---|---|---|---|---|---|---|---|---|
EPS - Av. (cents) | 2.98 | 4.91 | 4.70 | 4.19 | -11.04 | 2.38 | 3.36 | 0.45 | 14.29 |
EPS -Tot. (cents) | 2.98 | 4.91 | 4.67 | 4.21 | -11.09 | 2.37 | 3.35 | 0.44 | 12.98 |
Net Oper. Cash Flow per share (cents) | 5.28 | 2.69 | -2.45 | 19.03 | 6.21 | 0.93 | 10.07 | 14.24 | 0.18 |
Book Value per Share (cents) | 46.43 | 45.50 | 50.00 | 43.94 | 37.52 | 52.39 | 52.96 | 55.45 | 51.79 |
Equity Per Share (cents) | 44.12 | 43.86 | 42.80 | 38.24 | 34.66 | 47.79 | 48.13 | 50.58 | 48.95 |
Average number of shares | 46,352,452 | 46,352,452 | 46,102,452 | 46,352,452 | 46,352,452 | 46,102,452 | 46,102,452 | 44,729,698 | 41,917,476 |
Total number of shares | 46,352,452 | 46,352,452 | 46,354,754 | 46,102,452 | 46,161,237 | 46,161,237 | 46,161,237 | 46,161,237 | 46,161,237 |