Share Search
Visit the Share Search
Spirax-Sarco Accounts Summary
| Date of Accounts | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|
| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
| Millions | Millions | Millions | Millions | Millions | |
| Income Statement | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 |
| Revenue | 1,665.20 | 1,682.60 | 1,610.60 | 1,344.50 | 1,193.40 |
| Operating Profit / Loss | 304.60 | 284.40 | 318.80 | 320.90 | 249.00 |
| Net Interest | -43.70 | -39.90 | -10.70 | -6.40 | -8.70 |
| Pre Tax Profit | 258.90 | 244.50 | 308.10 | 314.50 | 240.10 |
| Post Tax Profit | 191.40 | 184.00 | 225.00 | 234.90 | 173.90 |
| Profit for the Period | 191.40 | 184.00 | 225.00 | 234.90 | 173.90 |
| Equity Holders of Parent Company | 191.40 | 184.00 | 224.70 | 234.60 | 173.60 |
| Minority Interests | n/a | n/a | 0.30 | 0.30 | 0.30 |
| Continuing EPS | |||||
| Earnings per Share (Basic) | 259.60p | 249.50p | 305.10p | 3.21p | 235.50p |
| Earnings per Share (Diluted) | 258.90p | 248.90p | 304.40p | 3.20p | 234.80p |
| Earnings per Share (Adjusted) | 286.30p | 312.40p | 377.20p | 3.42p | 256.60p |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | 259.60p | 249.50p | 305.10p | 3.21p | 235.50p |
| Earnings per Share (Diluted) | 258.90p | 248.90p | 304.40p | 3.20p | 234.80p |
| Earnings per Share (Adjusted) | 286.30p | 312.40p | 377.20p | 3.42p | 256.60p |
| Dividend per Share | 165.00p | 160.00p | 152.00p | 136.00p | 118.00p |
| Millions | Millions | Millions | Millions | Millions | |
| Balance Sheet | 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 |
| Non-Current Assets | |||||
| Intangible Assets | 1,090.10 | 1,129.30 | 1,203.60 | 666.90 | 699.00 |
| Property, Plant and Equipment | 528.70 | 513.50 | 451.70 | 340.30 | 297.60 |
| Investments | 3.30 | 3.00 | n/a | n/a | n/a |
| Investment Properties | n/a | n/a | n/a | n/a | n/a |
| Other Financial Assets | n/a | n/a | n/a | n/a | n/a |
| Other Non-Current Assets | 36.00 | 37.80 | 76.10 | 52.30 | 52.30 |
| Total Non-Current Assets | 1,658.10 | 1,683.60 | 1,731.40 | 1,059.50 | 1,048.90 |
| Current Assets | |||||
| Inventories | 253.20 | 285.20 | 290.00 | 201.30 | 180.10 |
| Trade and Other Receivables | 313.80 | 299.80 | 341.10 | 272.30 | 226.30 |
| Cash at Bank and in Hand | 334.20 | 359.70 | 328.90 | 274.60 | 246.20 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 85.70 | 80.10 | 93.50 | 55.50 | 39.90 |
| Total Current Assets | 986.90 | 1,024.80 | 1,053.50 | 803.70 | 692.50 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 2,645.00 | 2,708.40 | 2,784.90 | 1,863.20 | 1,741.40 |
| Current Liabilities | |||||
| Borrowings | 241.40 | 407.60 | 302.10 | 126.40 | 33.10 |
| Other Current Liabilities | 291.70 | 46.40 | 335.40 | 255.30 | 194.90 |
| Total Current Liabilities | 533.10 | 454.00 | 637.50 | 381.70 | 228.00 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 784.10 | 958.10 | 782.40 | 338.80 | 476.00 |
| Provisions | 69.90 | 75.80 | 134.30 | 83.30 | 81.40 |
| Other Non-Current Liabilities | 48.70 | 62.80 | 60.90 | 49.40 | 103.70 |
| Total Non-Current Liabilities | 902.70 | 1,096.70 | 977.60 | 471.50 | 661.10 |
| Net Assets | 1,209.20 | 1,157.70 | 1,169.80 | 1,010.00 | 852.30 |
| Capital and Reserves | |||||
| Share Capital | 19.80 | 19.80 | 19.80 | 19.80 | 19.80 |
| Share Premium Account | 92.00 | 90.10 | 88.10 | 86.30 | 84.80 |
| Other Reserves | -93.60 | -73.30 | -5.90 | -58.20 | -36.10 |
| Retained Earnings | 1,190.60 | 1,120.30 | 1,067.00 | 961.10 | 782.80 |
| Shareholders Funds | 1,208.80 | 1,156.90 | 1,169.00 | 1,009.00 | 851.30 |
| Minority Interests / Other Equity | 0.40 | 0.80 | 0.80 | 1.00 | 1.00 |
| Total Equity | 1,209.20 | 1,157.70 | 1,169.80 | 1,010.00 | 852.30 |
| 31-12-2024 | 31-12-2023 | 31-12-2022 | 31-12-2021 | 31-12-2020 | |
| Operating Margin | 18.29% | 16.90% | 19.79% | 23.87% | 20.86% |
| Return on Capital Employed | 24.92% | 19.35% | 26.90% | 35.99% | 33.45% |
| Dividend Cover | 1.74 | 1.95 | 2.48 | 2.49 | 2.17 |
| Dividend Yield | 2.40 | 1.50 | 1.40 | n/a | 1.00 |
| PE Ratio | 23.90 | 33.60 | 28.10 | 4,691.80 | 44.00 |
| PEG | n/a | n/a | n/a | n/a | n/a |
| Dividend per Share Growth | 3.13% | 5.26% | 10,972.36% | -98.84% | 7.27% |
| Net Asset Value per Share | 161.43p | 38.49p | -45.81p | 465.06p | 207.79p |