0R15 9025.0 0.0% 0R1E 9410.0 0.0% 0M69 None None% 0R2V 247.99 9682.643% 0QYR 1567.5 0.0% 0QYP 439.3701 -2.9016% 0RUK None None% 0RYA 1597.0 1.2682% 0RIH 195.55 0.0% 0RIH 191.4 -2.1222% 0R1O 225.5 9683.0803% 0R1O None None% 0QFP 10475.8496 107.8542% 0M2Z 252.573 0.2373% 0VSO 33.0 -7.3164% 0R1I None None% 0QZI 622.0 0.0% 0QZ0 220.0 0.0% 0NZF None None% 0YXG 222.05 -4.1318%
Last update at 2024-12-19T16:37:00Z
Calculating The Fair Value Of Spirax Group plc (LON:SPX)
Mon 21 Oct 24, 07:59 AMSpirax Group (LON:SPX) Has Announced A Dividend Of £0.475
Sun 11 Aug 24, 07:29 AMSpirax-Sarco Engineering PLC's Dividend Analysis
Wed 24 Apr 24, 11:06 AMQuestor: Yes, the share price has fallen 28pc – but this company will profit from net zero
Thu 28 Mar 24, 08:00 PMSpirax Sarco will be presenting and exhibiting at AHR EXPO, Chicago
Tue 09 Jan 24, 01:00 PM| Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
| Income before tax | 308.10M | 314.50M | 240.10M | 236.80M | 288.80M |
| Minority interest | -0.30000M | -0.30000M | 1.00M | 1.00M | 1.10M |
| Net income | 224.70M | 234.60M | 173.60M | 166.60M | 223.10M |
| Selling general administrative | - | - | 430.80M | 438.70M | 409.20M |
| Selling and marketing expenses | - | - | - | - | - |
| Gross profit | 1225.50M | 1039.80M | 904.70M | 944.90M | 875.30M |
| Reconciled depreciation | 81.00M | 69.00M | 75.40M | 76.60M | 58.10M |
| Ebit | 318.80M | 320.90M | 249.00M | 245.00M | 299.90M |
| Ebitda | 438.80M | 391.30M | 320.40M | 330.00M | 358.00M |
| Depreciation and amortization | 120.00M | 70.40M | 71.40M | 85.00M | 58.10M |
| Non operating income net other | - | - | - | - | - |
| Operating income | 318.80M | 320.90M | 249.00M | 245.00M | 239.70M |
| Other operating expenses | 1258.30M | 1025.60M | 949.60M | 986.50M | 913.60M |
| Interest expense | 16.20M | 9.80M | 10.10M | 9.90M | 11.40M |
| Tax provision | 83.10M | 79.60M | 66.20M | 69.80M | 65.40M |
| Interest income | 5.60M | 3.40M | 1.40M | 6.00M | 8.30M |
| Net interest income | -10.70000M | -6.40000M | -8.70000M | -8.40000M | -10.30000M |
| Extraordinary items | - | - | - | - | - |
| Non recurring | - | - | - | - | - |
| Other items | - | - | - | - | - |
| Income tax expense | 83.10M | 79.60M | 66.20M | 69.80M | 65.40M |
| Total revenue | 1610.60M | 1344.50M | 1193.40M | 1242.40M | 1153.30M |
| Total operating expenses | 1258.30M | 1025.60M | 949.60M | 986.50M | 635.60M |
| Cost of revenue | 385.10M | 304.70M | 288.70M | 297.50M | 278.00M |
| Total other income expense net | -10.70000M | -6.40000M | -8.90000M | -8.20000M | 49.10M |
| Discontinued operations | - | - | - | - | - |
| Net income from continuing ops | 225.00M | 234.90M | 173.90M | 167.00M | 223.40M |
| Net income applicable to common shares | 224.70M | 234.60M | 173.60M | 166.60M | 223.10M |
| Preferred stock and other adjustments | - | - | - | - | - |
| Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
| Total assets | 2784.90M | 1863.20M | 1745.10M | 1694.30M | 1553.80M |
| Intangible assets | 500.30M | 255.70M | 280.30M | 303.90M | 277.20M |
| Earning assets | - | - | - | - | - |
| Other current assets | 79.60M | 44.70M | 31.80M | 35.30M | 282.60M |
| Total liab | 1615.10M | 853.20M | 889.10M | 868.00M | 786.90M |
| Total stockholder equity | 1169.00M | 1009.00M | 855.00M | 825.30M | 765.80M |
| Deferred long term liab | - | 10.70M | 9.50M | 7.90M | 6.40M |
| Other current liab | 52.40M | 38.30M | 34.70M | 30.20M | 114.60M |
| Common stock | 19.80M | 19.80M | 19.80M | 19.80M | 19.80M |
| Capital stock | 19.80M | 19.80M | 19.80M | 19.80M | 19.80M |
| Retained earnings | 1067.00M | 961.10M | 786.50M | 735.10M | 646.00M |
| Other liab | 195.20M | 132.70M | 185.10M | 160.40M | 168.30M |
| Good will | 703.30M | 411.20M | 422.40M | 417.70M | 368.00M |
| Other assets | 76.10M | 52.30M | 61.80M | 49.60M | 53.90M |
| Cash | 328.90M | 274.60M | 246.20M | 168.50M | 187.10M |
| Cash and equivalents | - | - | - | - | - |
| Total current liabilities | 637.50M | 381.70M | 228.00M | 250.60M | 253.30M |
| Current deferred revenue | - | - | - | - | - |
| Net debt | 755.60M | 190.60M | 262.90M | 334.10M | 235.80M |
| Short term debt | 302.10M | 126.40M | 33.10M | 45.60M | 57.60M |
| Short long term debt | 288.00M | 115.20M | 22.80M | 34.50M | 57.60M |
| Short long term debt total | 1084.50M | 465.20M | 509.10M | 502.60M | 422.90M |
| Other stockholder equity | 82.20M | 28.10M | 48.70M | 70.40M | 100.00M |
| Property plant equipment | 451.70M | 340.30M | 297.60M | 292.00M | 230.80M |
| Total current assets | 1053.50M | 803.70M | 692.50M | 638.80M | 630.30M |
| Long term investments | - | - | - | 0.20M | - |
| Net tangible assets | -34.60000M | 342.10M | 161.80M | 111.60M | 127.00M |
| Short term investments | - | - | - | - | - |
| Net receivables | 355.00M | 283.10M | 234.40M | 249.10M | 269.50M |
| Long term debt | 731.30M | 289.90M | 452.20M | 429.20M | 365.30M |
| Inventory | 290.00M | 201.30M | 180.10M | 185.90M | 160.60M |
| Accounts payable | 283.00M | 217.00M | 160.20M | 174.80M | 57.40M |
| Total permanent equity | - | - | - | - | - |
| Noncontrolling interest in consolidated entity | - | - | - | - | - |
| Temporary equity redeemable noncontrolling interests | - | - | - | - | - |
| Accumulated other comprehensive income | - | - | - | -216.40000M | -199.60000M |
| Additional paid in capital | - | - | - | - | - |
| Common stock total equity | - | - | 19.80M | 19.80M | 19.80M |
| Preferred stock total equity | - | - | - | - | - |
| Retained earnings total equity | - | - | - | - | - |
| Treasury stock | - | - | - | - | - |
| Accumulated amortization | - | - | - | - | - |
| Non currrent assets other | 7.10M | 6.20M | 1.40M | 1.10M | 6.20M |
| Deferred long term asset charges | - | - | - | - | - |
| Non current assets total | 1731.40M | 1059.50M | 1052.60M | 1055.50M | 923.50M |
| Capital lease obligations | 65.20M | 60.10M | 34.10M | 38.90M | - |
| Long term debt total | - | - | 476.00M | 457.00M | - |
| Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
| Investments | -571.00000M | -58.70000M | -51.10000M | -175.40000M | 18.40M |
| Change to liabilities | 23.50M | 59.50M | -8.70000M | 2.30M | 8.10M |
| Total cashflows from investing activities | -571.00000M | -58.70000M | -51.10000M | -175.40000M | 18.40M |
| Net borrowings | 484.80M | -89.20000M | -48.90000M | 38.40M | -111.50000M |
| Total cash from financing activities | 346.70M | -213.30000M | -152.50000M | -57.50000M | -183.70000M |
| Change to operating activities | -0.80000M | -1.00000M | 3.30M | -2.40000M | 0.80M |
| Net income | 308.10M | 314.50M | 240.10M | 236.80M | 223.10M |
| Change in cash | 24.80M | -5.00000M | 55.70M | -18.40000M | 35.10M |
| Begin period cash flow | 219.00M | 224.00M | 168.30M | 186.70M | 151.60M |
| End period cash flow | 243.80M | 219.00M | 224.00M | 168.30M | 186.70M |
| Total cash from operating activities | 241.10M | 273.40M | 259.20M | 227.40M | 204.90M |
| Issuance of capital stock | 19.00M | 1.50M | 2.00M | 2.10M | 1.80M |
| Depreciation | 81.00M | 69.00M | 75.40M | 76.60M | 58.10M |
| Other cashflows from investing activities | 5.60M | 3.40M | 1.40M | 1.50M | 1.10M |
| Dividends paid | 103.60M | 91.00M | 82.50M | 76.30M | 67.30M |
| Change to inventory | -58.30000M | -26.70000M | 3.80M | -23.80000M | -15.50000M |
| Change to account receivables | -56.30000M | -71.30000M | 15.10M | 2.40M | -16.00000M |
| Sale purchase of stock | - | -26.10000M | -14.50000M | -14.70000M | -6.70000M |
| Other cashflows from financing activities | 980.40M | 5.90M | 117.50M | 111.60M | 0.10M |
| Change to netincome | 27.30M | 9.30M | -3.30000M | 9.90M | -46.00000M |
| Capital expenditures | 117.50M | 64.10M | 49.60M | 62.40M | 43.40M |
| Change receivables | - | - | - | - | - |
| Cash flows other operating | - | - | - | - | - |
| Exchange rate changes | - | - | - | - | - |
| Cash and cash equivalents changes | - | - | - | - | - |
| Change in working capital | -91.90000M | -39.50000M | 13.50M | -21.50000M | -22.60000M |
| Stock based compensation | 8.90M | 9.20M | 7.00M | 6.20M | 5.70M |
| Other non cash items | -65.00000M | 6.40M | 9.70M | 12.50M | -59.40000M |
| Free cash flow | 123.60M | 209.30M | 209.60M | 165.00M | 161.50M |
Sector: Industrials Industry: Specialty Industrial Machinery
| Company | Change (GBP) | Price (GBP) | 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) |
|---|---|---|---|---|---|---|---|---|
| SPX Spirax-Sarco Engineering PLC |
-100.0 1.42% | 6955.00 | 36.37 | 28.57 | 4.54 | 6.90 | 5.00 | 20.62 |
| MRO Melrose Industries PLC |
-5.2 0.94% | 548.40 | - | 21.69 | 0.96 | 2.05 | 1.06 | 8.95 |
| SMIN Smiths Group PLC |
-16.0 0.92% | 1731.00 | 28.04 | 17.39 | 2.01 | 2.56 | 2.13 | 11.17 |
| WEIR Weir Group PLC |
-36.0 1.61% | 2204.00 | 19.63 | 14.64 | 1.85 | 2.92 | 2.12 | 12.03 |
| IMI IMI PLC |
-33.0 1.78% | 1819.00 | 18.38 | 13.21 | 2.06 | 4.70 | 2.36 | 11.02 |
Spirax-Sarco Engineering plc provides engineered solutions for the users of industrial and commercial steam systems, electrical heating and temperature management systems, and pumps and fluid path technologies. The company offers industrial and commercial steam systems, including condensate management, controls, and thermal energy management products and solutions for heating, curing, cooking, drying, cleaning, sterilizing, space heating, humidifying, vacuum packing, and producing hot water; electrical process heating and temperature management solutions, such as industrial heaters and systems, heat tracing, and various component technologies for industrial processes; and peristaltic and niche pumps and associated fluid path technologies, including pumps, tubing, and specialty filling systems and products for single-use applications. It serves pharmaceutical and biotechnology, food, beverage, oil, gas, chemical, power generation, healthcare, water and wastewater, buildings, mining and precious metal processing, semiconductor, and transport sectors, as well as original equipment manufacturers. The company sells its products directly, as well as through distributors. It operates in Europe, the Middle East, and Africa; the Asia Pacific; and the Americas. The company was founded in 1888 and is headquartered in Cheltenham, the United Kingdom.
Charlton House, Cheltenham, United Kingdom, GL53 8ER
| Name | Title | Year Born |
|---|---|---|
| Mr. Nicholas J. Anderson B.Sc., Eng., MBA | Group Chief Exec. & Exec. Director | 1961 |
| Mr. Nimesh B. Patel B.Sc. | CFO & Exec. Director | NA |
| Mr. Andy J. Robson L.L.B., LLB Law, Barrister | Group Gen. Counsel & Company Sec. | 1963 |
| Mr. Jim Devine | Group HR Director | NA |
| Mr. Shaun Laubscher | Head of Talent & Organisational Devel. | NA |
| Mr. Dan Harvey | Head of Internal Audit | NA |
| Mr. Andrew Mines | Managing Director of Watson-Marlow | 1972 |
| Ms. Sarah Peers | Group Head of Sustainability | NA |
| Maurizio Preziosa | Managing Director of Steam Specialties | NA |
| Ms. Jennifer Forrester | Head of Employee Experience | NA |
Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on ‘as is’ basis, using their API. The information and data provided on this page, as well as via the API, are not guaranteed to be real-time or accurate. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general informational purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine does not assume any responsibility for any trading losses you might incur as a result of using this information, data, or any analyst rating or recommendation provided. Kalkine will not accept any liability for any loss or damage resulting from reliance on the information, including but not limited to data, quotes, charts, analyst ratings, recommendations, and buy/sell signals sourced via the API.
Please be fully informed about the risks and costs associated with trading in the financial markets, as it is one of the riskiest forms of investment. Kalkine does not provide any warranties regarding the information on this page, including, without limitation, warranties of merchantability or fitness for a particular purpose or use.
UK 
AU
CA
US
NZ
Please wait processing your request...