CA
NZ
UK
AU
IND
US
…
Bodycote plc provides heat treatment and thermal processing services worldwide. It operates in Specialist Technologies and Precision Heat Treatment divisions. The company offers heat treatment services, including altering the microstructure of metals and alloys, which include steel and aluminum to impart properties comprising surface hardness, temperature resistance, ductility, and strength; metal joining services consisting of electron beam welding, HIP diffusion bonding, hydrogen brazing, induction brazing, and furnace/vacuum brazing; and hot isostatic pressing (HIP) services, such as isostatic pressing and HIP supporting services, as well as Powdermet technologies. It also provides surface technologies, which are used to prolong the working life of components and protect from environmental factors, such as corrosion and abrasion. The company's surface technologies include anodising, flame and combustion spraying, high-velocity oxygen fuel coatings, plasma spray, electric arc wire, vapor phase aluminide, liquid and ceramic coatings, and thermochemically formed ceramic coatings to enhance corrosion protection and wear resistance. It serves automotive, aerospace and defense, energy, and general industrial markets. Bodycote plc was founded in 1923 and is headquartered in Macclesfield, the United Kingdom.
Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website
A unique technical analysis driven score developed by Kalkine showing momentum in stock prices based on select technical indicators identified.
Bodycote plc provides thermal-processing and specialist heat-treatment services to industrial customers in aerospace, automotive, energy and medical markets. Long-term growth drivers include structural demand for component performance and aftermarket servicing, geographic expansion and consolidation, which may support steady cash generation and margin improvement and leave the company positioned to serve high-value industrial niches.
Material risks include cyclicality in aerospace and automotive demand, exposure to energy and raw-material costs, competition and execution risk from capacity management and acquisitions, and regulatory or environmental compliance costs that investors should monitor.
Note: The summary and risk score provided above is created by AI and should not be construed as a recommendation of Kalkine.
| Breakdown | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
| Income before tax | 74.49M | 28.40M | 111.70M | 95.30M | 77.50M |
| Minority interest | -0.50M | -0.70M | -1.20M | -0.60M | -0.50M |
| Net income | 54.89M | 20.00M | 85.60M | 73.70M | 59.50M |
| Selling general administrative | - | - | - | - | 126.40M |
| Selling and marketing expenses | - | - | - | - | 17.40M |
| Gross profit | 280.75M | 109.30M | 108.10M | 97.40M | 82.60M |
| Reconciled depreciation | 80.50M | 85.70M | 82.10M | 84.30M | 84.30M |
| Ebit | 99.28M | 35.30M | 117.10M | 102.50M | 79.60M |
| Ebitda | 179.77M | 121.00M | 199.20M | 186.80M | 163.90M |
| Depreciation and amortization | 80.49M | 85.70M | 82.10M | 84.30M | 84.30M |
| Operating income | 99.28M | 116.20M | 119.20M | 102.00M | 83.80M |
| Other operating expenses | 627.70M | 640.90M | 683.30M | 641.50M | 533.20M |
| Interest expense | 9.50M | 6.90M | 5.40M | 7.10M | 3.30M |
| Tax provision | 19.10M | 7.70M | 24.90M | 21.00M | 17.50M |
| Interest income | 0.40M | 0.80M | 0.80M | 0.40M | 0.30M |
| Net interest income | -9.10M | -9.50M | -7.50M | -6.70M | -6.30M |
| Income tax expense | 19.10M | 7.70M | 24.90M | 21.00M | 17.50M |
| Total revenue | 726.98M | 757.10M | 802.50M | 743.60M | 615.80M |
| Total operating expenses | 181.47M | -6.90M | -11.10M | -4.70M | 151.50M |
| Cost of revenue | 446.23M | 647.80M | 694.40M | 646.20M | 533.20M |
| Total other income expense net | -24.80M | -87.80M | -7.50M | -6.70M | -6.30M |
| Net income from continuing ops | 55.40M | 20.70M | 86.80M | 74.30M | 60.00M |
| Net income applicable to common shares | - | - | - | 73.70M | 59.50M |
| Breakdown | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
| Total assets | 1053.43M | 1067.40M | 1136.70M | 1167.70M | 1069.80M |
| Intangible assets | 99.18M | 114.40M | 111.20M | 116.90M | 108.10M |
| Other current assets | - | 21.40M | 34.00M | 0.30M | 0.40M |
| Total liab | 411.63M | 397.50M | 344.40M | 385.70M | 384.40M |
| Total stockholder equity | 640.10M | 668.10M | 790.80M | 780.90M | 684.70M |
| Other current liab | 47.39M | 65.00M | 67.90M | 53.30M | 48.40M |
| Common stock | 30.00M | 31.60M | 33.10M | 33.10M | 33.10M |
| Capital stock | 30.00M | 31.60M | 33.10M | 33.10M | 33.10M |
| Retained earnings | 275.26M | 290.40M | 404.00M | 359.80M | 319.40M |
| Other liab | - | - | - | 70.90M | 69.80M |
| Good will | 200.47M | 207.00M | 221.50M | 227.80M | 213.90M |
| Other assets | - | - | - | 3.00M | 3.80M |
| Cash | 25.20M | 19.10M | 45.20M | 37.20M | 39.30M |
| Total current liabilities | 183.97M | 291.30M | 225.10M | 261.10M | 263.00M |
| Current deferred revenue | - | - | 46.00M | - | - |
| Net debt | 165.57M | 131.80M | 51.70M | 99.40M | 116.90M |
| Short term debt | 14.40M | 100.50M | 44.40M | 82.90M | 104.60M |
| Short long term debt | 0.80M | 87.40M | 32.60M | 70.60M | 91.70M |
| Short long term debt total | 190.77M | 150.90M | 96.90M | 136.60M | 156.20M |
| Other stockholder equity | 173.17M | 346.10M | 161.50M | 388.00M | 332.20M |
| Property plant equipment | - | - | - | 575.90M | 546.90M |
| Total current assets | 212.07M | 198.60M | 236.70M | 244.10M | 197.10M |
| Net tangible assets | - | - | - | 436.20M | 362.70M |
| Net receivables | 158.17M | 130.00M | 128.00M | 154.40M | 129.50M |
| Long term debt | 129.20M | - | - | - | - |
| Inventory | 28.70M | 28.10M | 29.50M | 27.80M | 19.30M |
| Accounts payable | 122.18M | 76.50M | 20.80M | 124.90M | 110.00M |
| Accumulated other comprehensive income | 161.67M | - | 192.20M | - | - |
| Non currrent assets other | 3.80M | 2.80M | 3.90M | 1.50M | 1.60M |
| Non current assets total | 841.36M | 868.80M | 900.00M | 923.60M | 872.70M |
| Capital lease obligations | 60.80M | 63.50M | 64.30M | 66.00M | 64.50M |
| Breakdown | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
| Investments | - | -112.80M | -71.20M | -61.90M | 1.50M |
| Change to liabilities | - | - | - | 12.60M | 1.90M |
| Total cashflows from investing activities | -55.99M | - | - | -61.90M | -104.50M |
| Net borrowings | 41.30M | - | - | -38.10M | 24.20M |
| Total cash from financing activities | -70.99M | -67.60M | -110.20M | -82.80M | -30.30M |
| Change to operating activities | - | - | - | -3.70M | -17.60M |
| Net income | 54.89M | 20.70M | 86.80M | 74.30M | 60.00M |
| Change in cash | 7.46M | -28.70M | 8.50M | -1.70M | 8.70M |
| Begin period cash flow | 17.73M | 44.70M | 36.20M | 37.90M | 29.20M |
| End period cash flow | 25.20M | 16.00M | 44.70M | 36.20M | 37.90M |
| Total cash from operating activities | 135.28M | 152.60M | 191.60M | 142.90M | 144.30M |
| Depreciation | 80.49M | 85.70M | 82.10M | 84.30M | 84.30M |
| Other cashflows from investing activities | 0.20M | 9.10M | 2.90M | 0.40M | 0.30M |
| Dividends paid | 40.89M | 42.90M | 40.60M | 38.50M | 49.00M |
| Change to inventory | -1.70M | 1.30M | -1.70M | -8.50M | -2.70M |
| Change to account receivables | -3.90M | 7.20M | 6.20M | -37.40M | -1.60M |
| Sale purchase of stock | -57.59M | -57.70M | -13.20M | 0.00M | 0.00M |
| Other cashflows from financing activities | -13.80M | -23.20M | -20.30M | 30.70M | 135.60M |
| Change to netincome | - | - | - | 21.90M | 21.10M |
| Capital expenditures | 76.39M | 74.20M | 82.40M | 67.00M | 52.00M |
| Change in working capital | -4.40M | 0.30M | 0.40M | -37.00M | -20.00M |
| Stock based compensation | 3.40M | 0.60M | 5.10M | 1.70M | 4.70M |
| Other non cash items | 2.70M | 45.30M | 17.20M | 19.60M | 15.30M |
| Free cash flow | 58.89M | 78.40M | 109.20M | 75.90M | 92.30M |
Sector: Industrials Industry: Specialty Industrial Machinery
|
Stock Name
|
Change
(USD) |
Price
(USD) |
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) |
|---|---|---|---|---|---|---|---|---|
| BYPLF Bodycote plc |
- -% |
12.30 | 20.24 | 14.35 | 2.00 | 1.88 | 1.88 | 8.44 |
| GEV GE Vernova LLC |
-17.05 1.90% |
878.03 | 56.16 | 67.57 | 7.02 | 23.82 | 6.79 | 115.11 |
| SMAWF Siemens AG Class N |
4.40 1.49% |
300.00 | 25.72 | 20.16 | 2.87 | 2.96 | 2.85 | 13.79 |
| SBGSF Schneider Electric SE |
5.75 2.13% |
275.25 | 32.06 | 22.47 | 4.40 | 6.27 | 4.00 | 19.13 |
| ETN Eaton Corporation PLC |
8.68 2.26% |
392.88 | 39.21 | 30.77 | 5.80 | 8.18 | 6.15 | 27.30 |
Bodycote plc provides heat treatment and thermal processing services worldwide. It operates in Specialist Technologies and Precision Heat Treatment divisions. The company offers heat treatment services, including altering the microstructure of metals and alloys, which include steel and aluminum to impart properties comprising surface hardness, temperature resistance, ductility, and strength; metal joining services consisting of electron beam welding, HIP diffusion bonding, hydrogen brazing, induction brazing, and furnace/vacuum brazing; and hot isostatic pressing (HIP) services, such as isostatic pressing and HIP supporting services, as well as Powdermet technologies. It also provides surface technologies, which are used to prolong the working life of components and protect from environmental factors, such as corrosion and abrasion. The company's surface technologies include anodising, flame and combustion spraying, high-velocity oxygen fuel coatings, plasma spray, electric arc wire, vapor phase aluminide, liquid and ceramic coatings, and thermochemically formed ceramic coatings to enhance corrosion protection and wear resistance. It serves automotive, aerospace and defense, energy, and general industrial markets. Bodycote plc was founded in 1923 and is headquartered in Macclesfield, the United Kingdom.
Springwood Court, Macclesfield, United Kingdom, SK10 2XF
44 16 2550 5300
3841
| Name | Title | Year Born |
|---|---|---|
| Mr. Stephen C. Harris | Group CEO & Exec. Director | 1958 |
| Mr. Dominique Robert de Lisle Yates | CFO & Exec. Director | 1968 |
| Ms. Michaela Yasin | Chief Marketing Officer | NA |
| Mr. Mike Hallas | MD of Nordic UK SBU & Member of Sr. Operating Board | NA |
| Ms. Ute S. Ball | Group Company Sec. | 1961 |
| Mr. Benjamin Philip Fidler | CFO & Director | 1970 |
| Mr. James Bennett Fairbairn | Group CEO & Director | 1968 |
| Ms. Alison Broughton | Group Company Secretary | NA |
| Mr. James Richardson | Chief Information Officer | NA |
| Mr. Michael Harkcom | Group General Counsel | NA |
Disclaimer - (*)This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.
Download a free report with stock ideas and industry insights for general information.
Download Free Report Now →
Basic Materials
+0.02%
Communication Services
-0.63%
Consumer Cyclical
-0.11%
Consumer Defensive
-0.45%
Energy
+0.39%
Financial Services
-0.10%
Financials
-0.81%
Healthcare
+1.03%
Industrials
+0.32%
Real Estate
-0.31%
Technology
+0.59%
Utilities
-0.18%
Note: Daily price change (%) by sector excluding stocks with +/-90% daily price change. Companies above $500 million market capitalization are considered.
Portfolio
Watchlist
Please wait processing your request...