First Time Loading...

Bodycote PLC
LSE:BOY

Watchlist Manager
Bodycote PLC Logo
Bodycote PLC
LSE:BOY
Watchlist
Price: 666 GBX -1.91%
Updated: Apr 25, 2024

Intrinsic Value

Bodycote Plc engages in the provision of thermal processing services. [ Read More ]

The intrinsic value of one BOY stock under the Base Case scenario is 858.33 GBX. Compared to the current market price of 666 GBX, Bodycote PLC is Undervalued by 22%.

Key Points:
BOY Intrinsic Value
Base Case
858.33 GBX
Undervaluation 22%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Bodycote PLC

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling BOY stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Bodycote PLC

Provide an overview of the primary business activities
of Bodycote PLC.

What unique competitive advantages
does Bodycote PLC hold over its rivals?

What risks and challenges
does Bodycote PLC face in the near future?

Summarize the latest earnings call
of Bodycote PLC.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Bodycote PLC.

Provide P/S
for Bodycote PLC.

Provide P/E
for Bodycote PLC.

Provide P/OCF
for Bodycote PLC.

Provide P/FCFE
for Bodycote PLC.

Provide P/B
for Bodycote PLC.

Provide EV/S
for Bodycote PLC.

Provide EV/GP
for Bodycote PLC.

Provide EV/EBITDA
for Bodycote PLC.

Provide EV/EBIT
for Bodycote PLC.

Provide EV/OCF
for Bodycote PLC.

Provide EV/FCFF
for Bodycote PLC.

Provide EV/IC
for Bodycote PLC.

Show me price targets
for Bodycote PLC made by professional analysts.

What are the Revenue projections
for Bodycote PLC?

How accurate were the past Revenue estimates
for Bodycote PLC?

What are the Net Income projections
for Bodycote PLC?

How accurate were the past Net Income estimates
for Bodycote PLC?

What are the EPS projections
for Bodycote PLC?

How accurate were the past EPS estimates
for Bodycote PLC?

What are the EBIT projections
for Bodycote PLC?

How accurate were the past EBIT estimates
for Bodycote PLC?

Compare the revenue forecasts
for Bodycote PLC with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Bodycote PLC and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Bodycote PLC against its competitors.

Analyze the profit margins
(gross, operating, and net) of Bodycote PLC compared to its peers.

Compare the P/E ratios
of Bodycote PLC against its peers.

Discuss the investment returns and shareholder value creation
comparing Bodycote PLC with its peers.

Analyze the financial leverage
of Bodycote PLC compared to its main competitors.

Show all profitability ratios
for Bodycote PLC.

Provide ROE
for Bodycote PLC.

Provide ROA
for Bodycote PLC.

Provide ROIC
for Bodycote PLC.

Provide ROCE
for Bodycote PLC.

Provide Gross Margin
for Bodycote PLC.

Provide Operating Margin
for Bodycote PLC.

Provide Net Margin
for Bodycote PLC.

Provide FCF Margin
for Bodycote PLC.

Show all solvency ratios
for Bodycote PLC.

Provide D/E Ratio
for Bodycote PLC.

Provide D/A Ratio
for Bodycote PLC.

Provide Interest Coverage Ratio
for Bodycote PLC.

Provide Altman Z-Score Ratio
for Bodycote PLC.

Provide Quick Ratio
for Bodycote PLC.

Provide Current Ratio
for Bodycote PLC.

Provide Cash Ratio
for Bodycote PLC.

What is the historical Revenue growth
over the last 5 years for Bodycote PLC?

What is the historical Net Income growth
over the last 5 years for Bodycote PLC?

What is the current Free Cash Flow
of Bodycote PLC?

Discuss the annual earnings per share (EPS)
trend over the past five years for Bodycote PLC.

Financials

Balance Sheet Decomposition
Bodycote PLC

Current Assets 236.7m
Cash & Short-Term Investments 45.2m
Receivables 161.5m
Other Current Assets 30m
Non-Current Assets 900m
PP&E 563.4m
Intangibles 332.7m
Other Non-Current Assets 3.9m
Current Liabilities 225.1m
Accounts Payable 122.7m
Short-Term Debt 32.6m
Other Current Liabilities 69.8m
Non-Current Liabilities 120.8m
Long-Term Debt 52.5m
Other Non-Current Liabilities 68.3m
Efficiency

Earnings Waterfall
Bodycote PLC

Revenue
802.5m GBP
Cost of Revenue
-694.4m GBP
Gross Profit
108.1m GBP
Operating Expenses
11.3m GBP
Operating Income
119.4m GBP
Other Expenses
-33.8m GBP
Net Income
85.6m GBP

Free Cash Flow Analysis
Bodycote PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

BOY Profitability Score
Profitability Due Diligence

Bodycote PLC's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

55/100
Profitability
Score

Bodycote PLC's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

BOY Solvency Score
Solvency Due Diligence

Bodycote PLC's solvency score is 74/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
Long-Term Solvency
High Altman Z-Score
74/100
Solvency
Score

Bodycote PLC's solvency score is 74/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BOY Price Targets Summary
Bodycote PLC

Wall Street analysts forecast BOY stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for BOY is 831.87 GBX with a low forecast of 565.6 GBX and a high forecast of 1 050 GBX.

Lowest
Price Target
565.6 GBX
15% Downside
Average
Price Target
831.87 GBX
25% Upside
Highest
Price Target
1 050 GBX
58% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

BOY Price
Bodycote PLC

1M 1M
-2%
6M 6M
+20%
1Y 1Y
+0%
3Y 3Y
-13%
5Y 5Y
-9%
10Y 10Y
+22%
Annual Price Range
666
52w Low
555
52w High
716
Price Metrics
Average Annual Return -3.35%
Standard Deviation of Annual Returns 25.27%
Max Drawdown -55%
Shares Statistics
Market Capitalization 1.3B GBX
Shares Outstanding 191 099 000
Percentage of Shares Shorted
N/A

BOY Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Bodycote PLC Logo
Bodycote PLC

Country

United Kingdom

Industry

Machinery

Market Cap

1.3B GBP

Dividend Yield

3.41%

Description

Bodycote Plc engages in the provision of thermal processing services. The company is headquartered in Macclesfield, Cheshire and currently employs 4,757 full-time employees. The Company’s operating segments include Aerospace, Defense and Energy (ADE) and Automotive and General Industrial (AGI) business areas: ADE-Western Europe; ADE-North America; ADE-Emerging markets; AGI-Western Europe; AGI-North America, and AGI-Emerging markets. Its Heat treatment processes include case hardening, tempering, solution and aging treatment, Specialty Stainless Steel Processes (S3P), annealing and normalizing. Its Metal joining includes specialized processes, such as electron beam welding, vacuum and honeycomb brazing. Its Surface technology is a process used to prolong the working life of components and protect them from environmental factors such as corrosion and abrasion. Hot isostatic pressing (HIP) is a form of heat treatment that uses high pressure to improve material properties.

Contact

CHESHIRE
Macclesfield
Springwood Court, Springwood Close
+441625505300.0
http://www.bodycote.com/

IPO

1986-01-06

Employees

4 757

Officers

Group CEO & Executive Director
Mr. Stephen C. Harris C. Eng., MA, MBA
CFO & Director
Mr. Benjamin Philip Fidler
Chief Marketing Officer
Ms. Michaela Yasin
Company Secretary
Ms. Alison Broughton

See Also

Discover More
What is the Intrinsic Value of one BOY stock?

The intrinsic value of one BOY stock under the Base Case scenario is 858.33 GBX.

Is BOY stock undervalued or overvalued?

Compared to the current market price of 666 GBX, Bodycote PLC is Undervalued by 22%.