Data is not available at this time.
Bodycote plc is a global leader in heat treatment and thermal processing services, operating primarily in the Aerospace, Defence & Energy and Automotive & General Industrial segments. The company specializes in altering the microstructure of metals and alloys to enhance properties like hardness, temperature resistance, and strength, serving critical industries such as automotive, aerospace, defense, and energy. Its diversified service portfolio includes metal joining, hot isostatic pressing (HIP), and advanced surface technologies, which protect components from corrosion and wear. Bodycote’s Powdermet technology and HIP services position it as a key player in high-performance manufacturing processes, catering to clients who demand precision and durability. With a nearly century-long legacy, the company has established a strong market presence, leveraging its technical expertise and global footprint to maintain competitive advantages in niche industrial applications. Its focus on innovation and reliability ensures long-term partnerships with blue-chip clients, reinforcing its leadership in thermal processing solutions.
Bodycote reported revenue of £757.1 million for the period, with net income of £20 million, reflecting a challenging operating environment. The company’s diluted EPS stood at 11p, indicating modest profitability. Operating cash flow was robust at £152.6 million, though capital expenditures of £70.1 million highlight ongoing investments in capacity and technology. The balance between cash generation and reinvestment underscores a disciplined approach to maintaining operational efficiency.
The company’s earnings power is tempered by sector-specific headwinds, yet its focus on high-margin thermal processing services provides stability. Capital efficiency is evident in its ability to generate substantial operating cash flow relative to net income, supporting reinvestment and debt management. The modest net income suggests room for margin improvement, particularly in optimizing its service mix and cost structure.
Bodycote’s balance sheet shows £19.1 million in cash and equivalents against £150.9 million in total debt, indicating a manageable leverage position. The company’s liquidity is supported by strong operating cash flow, providing flexibility for debt servicing and strategic initiatives. Its financial health appears stable, with no immediate solvency concerns, though further debt reduction could enhance resilience.
Growth trends reflect steady demand in aerospace and automotive sectors, though macroeconomic uncertainties pose risks. The company’s dividend policy remains shareholder-friendly, with a dividend per share of 23p, signaling confidence in cash flow sustainability. Future growth may hinge on expanding high-value services and geographic penetration, particularly in emerging markets.
With a market capitalization of approximately £936.8 million, Bodycote trades at a valuation reflective of its niche industrial positioning. Investors likely anticipate gradual recovery in end markets, with potential upside from operational improvements and sector tailwinds. The beta of 1 suggests market-aligned volatility, balancing growth prospects with cyclical risks.
Bodycote’s strategic advantages lie in its technical expertise, global scale, and diversified client base. The outlook remains cautiously optimistic, with opportunities in aerospace and energy sectors offsetting automotive cyclicality. Long-term success will depend on innovation, cost management, and leveraging its market-leading position in thermal processing.
Company filings, London Stock Exchange disclosures
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |