Subscribe

Bodycote plc (BOY.L)

GBp667.00 +11.50 (+1.75%)
GB LSE Industrials Industrial - Machinery
Address Springwood Court SK10 2XF
Macclesfield, GB
CEO James Bennett Fairbairn
IPO 1988-07-01
ISIN GB00B3FLWH99

Explore sections of this company profile

Also trades on London Stock Exchange · BOY.L (GBp) Other OTC · BYPLF (USD)
Description

Bodycote plc, established in 1923 and based in Macclesfield, United Kingdom, offers specialized heat treatment and thermal processing solutions globally. The company operates within two key divisions: Aerospace, Defence & Energy, and Automotive & General Industrial, serving diverse sectors including automotive, aerospace and defense, energy, and broader industrial markets. A primary service involves heat treatment, which strategically alters the microstructure of metals and alloys like steel and aluminum to impart crucial properties such as increased surface hardness, enhanced temperature resistance, improved ductility, and greater strength. Bodycote also excels in various metal joining techniques, encompassing electron beam welding, HIP diffusion bonding, hydrogen brazing, induction brazing, and both vacuum and honeycomb brazing. Their advanced capabilities extend to hot isostatic pressing (HIP) services, which include standard isostatic pressing and related support, as well as their proprietary Powdermet technology for manufacturing intricate components through powder metallurgy. Furthermore, Bodycote provides a comprehensive suite of surface technologies engineered to prolong component lifespan and shield them from environmental factors like corrosion and abrasion. These sophisticated surface treatments range from anodizing and ceramic coatings to various thermal spraying methods (flame, combustion, high velocity oxygen fuel, plasma, electric arc), aluminide coatings, liquid coatings, and thermo-chemically formed ceramic coatings, all designed to boost wear resistance and corrosion protection.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
GBp667.00 +11.50 (+1.75%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
350.2K
Beta
1.34
Float Shares
169.57M
Free Float %
99.5%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.86% -3.57% +18.94% +3.85% +27.66% +16.05% +43.11% +24.81% -6.90% +32.90% +368.21%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
667.00
DCF (Unlevered) 541.06 -18.9%
DCF (Levered) 503.41 -24.5%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 67% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 5 0
Hold 3 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
4.44
Safe zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
5 / 10
Developing
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
3 / 5
Medium
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
3 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Industrial - Machinery: +7.4%
    -4.0% Q4'25: -6.4% (vs Q4'23)
  • EPS growth Industrial - Machinery: +15.6%
    +181.8% Q4'25: -30.4% (vs Q4'23)
  • FCF margin FCF growth · Industrial - Machinery: +38.2%
    +9.7% Q4'25: +9.8% (vs Q4'23)
  • EBIT margin Industrial - Machinery: +10.0%
    +13.7% Q4'25: +15.4% (vs Q4'23)
  • ROIC Industrial - Machinery: +6.8%
    +9.1% Q4'25: +19.8% (vs Q4'23)
  • Share dilution Industrial - Machinery: +0.0%
    -5.2% Q4'25: -9.9% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Industrial - Machinery: -0.65×
    1.06× Q4'25: 0.50× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.34) × ERP
WACC = 88% × Ke + 12% × Kd (5.0%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 541.06 Current price: 667.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2000
actual
Dec 2001
actual
Dec 2002
actual
Dec 2003
actual
Dec 2004
actual
Dec 2005
actual
Dec 2006
actual
Dec 2007
actual
Dec 2008
actual
Dec 2009
actual
Dec 2010
actual
Dec 2011
actual
Dec 2012
actual
Dec 2013
actual
Dec 2014
actual
Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
5 Rev. Ana.
5 EPS Ana.
Dec 2027
5 Rev. Ana.
5 EPS Ana.
Dec 2028
1 Rev. Ana.
2 EPS Ana.
Dec 2029
2 Rev. Ana.
1 EPS Ana.
Revenue
371.10M
est: 372.64M (-0.4%)
479.40M
est: 486.43M (-1.4%)
440.10M
est: 449.11M (-2.0%)
448.40M
est: 454.01M (-1.2%)
426.40M
est: 458.02M (-6.9%)
470.90M
est: 476.77M (-1.2%)
558.60M
est: 567.93M (-1.6%)
465.20M
est: 648.33M (-28.2%)
551.80M
est: 630.88M (-12.5%)
435.40M
est: 447.85M (-2.8%)
499.80M
est: 497.82M (+0.4%)
570.70M
est: 574.16M (-0.6%)
587.80M
est: 608.84M (-3.5%)
619.60M
est: 633.07M (-2.1%)
609.10M
est: 616.16M (-1.1%)
567.20M
est: 568.42M (-0.2%)
600.60M
est: 581.85M (+3.2%)
690.20M
est: 688.42M (+0.3%)
728.60M
est: 726.93M (+0.2%)
719.70M
est: 731.07M (-1.6%)
598.00M
est: 601.08M (-0.5%)
615.80M
est: 617.93M (-0.3%)
743.60M
est: 732.44M (+1.5%)
802.50M
est: 781.40M (+2.7%)
757.10M
est: 763.71M (-0.9%)
727.10M
est: 725.50M (+0.2%)
714.88M
705.41M – 723.50M
-1.5% YoY
725.52M
720.96M – 731.14M
+1.5% YoY
755.68M
748.32M – 763.15M
+4.2% YoY
764.00M
756.56M – 771.55M
+1.1% YoY
EBITDA
130.20M
est: 113.01M (+15.2%)
113.10M
est: 150.64M (-24.9%)
68.60M
est: 82.26M (-16.6%)
87.40M
est: 52.16M (+67.6%)
103.10M
est: 34.20M (+201.5%)
105.10M
est: 71.41M (+47.2%)
107.20M
est: 108.88M (-1.5%)
116.20M
est: 88.59M (+31.2%)
13.20M
est: 106.26M (-87.6%)
4.90M
est: 134.24M (-96.3%)
95.50M
est: -10.67M (+994.9%)
128.10M
est: 93.08M (+37.6%)
143.40M
est: 127.88M (+12.1%)
163.80M
est: 147.86M (+10.8%)
160.80M
est: 151.24M (+6.3%)
150.50M
est: 148.61M (+1.3%)
153.90M
est: 131.59M (+17.0%)
183.40M
est: 179.09M (+2.4%)
216.60M
est: 197.93M (+9.4%)
212.70M
est: 213.26M (-0.3%)
97.00M
est: 173.65M (-44.1%)
167.70M
est: 193.14M (-13.2%)
186.60M
est: 196.14M (-4.9%)
201.70M
est: 185.30M (+8.9%)
124.00M
est: 180.96M (-31.5%)
179.80M
est: 172.04M (+4.5%)
169.52M
167.28M – 171.57M
-1.5% YoY
172.05M
170.96M – 173.38M
+1.5% YoY
179.20M
177.45M – 180.97M
+4.2% YoY
181.17M
179.41M – 182.96M
+1.1% YoY
EBIT
97.40M
est: 76.62M (+27.1%)
73.60M
est: 107.99M (-31.8%)
25.60M
est: 66.57M (-61.5%)
2.10M
est: 22.64M (-90.7%)
60.20M
est: -4.94M (+1,317.8%)
65.40M
est: 37.68M (+73.6%)
57.90M
est: 72.66M (-20.3%)
64.60M
est: 67.12M (-3.8%)
-48.40M
est: 76.68M (-163.1%)
-49.90M
est: -36.70M (-36.0%)
48.10M
est: -55.80M (+186.2%)
82.10M
est: 59.05M (+39.0%)
91.10M
est: 85.26M (+6.9%)
107.40M
est: 97.12M (+10.6%)
106.60M
est: 99.50M (+7.1%)
97.60M
est: 100.19M (-2.6%)
92.40M
est: 79.78M (+15.8%)
117.10M
est: 111.79M (+4.8%)
134.90M
est: 126.04M (+7.0%)
126.90M
est: 134.89M (-5.9%)
5.10M
est: 108.72M (-95.3%)
84.00M
est: 120.92M (-30.5%)
102.30M
est: 122.80M (-16.7%)
119.60M
est: 95.36M (+25.4%)
38.30M
est: 147.71M (-74.1%)
99.30M
est: 88.54M (+12.2%)
87.24M
86.08M – 88.29M
-1.5% YoY
88.54M
87.98M – 89.22M
+1.5% YoY
92.22M
91.32M – 93.13M
+4.2% YoY
93.23M
92.33M – 94.16M
+1.1% YoY
Net Income
64.40M
est: 58.67M (+9.8%)
37.40M
est: 84.12M (-55.5%)
6.30M
est: 34.53M (-81.8%)
-17.40M
est: 6.37M (-373.2%)
28.20M
est: -17.55M (+260.6%)
40.70M
est: 19.47M (+109.1%)
43.10M
est: 48.48M (-11.1%)
52.80M
est: 49.20M (+7.3%)
149.80M
est: 51.38M (+191.6%)
-50.10M
est: 106.34M (-147.1%)
27.60M
est: -55.69M (+149.6%)
55.80M
est: 31.83M (+75.3%)
66.90M
est: 59.17M (+13.1%)
73.00M
est: 69.56M (+4.9%)
79.40M
est: 71.14M (+11.6%)
56.20M
est: 74.35M (-24.4%)
67.00M
est: 57.55M (+16.4%)
97.10M
est: 79.26M (+22.5%)
103.20M
est: 102.50M (+0.7%)
93.80M
est: 103.81M (-9.6%)
400.0K
est: 79.30M (-99.5%)
59.50M
est: 88.20M (-32.5%)
73.70M
est: 83.80M (-12.1%)
85.60M
est: 58.78M (+45.6%)
20.00M
est: 83.45M (-76.0%)
54.90M
est: 78.98M (-30.5%)
88.39M
85.24M – 91.54M
+11.9% YoY
98.55M
95.18M – 101.92M
+11.5% YoY
107.65M
106.28M – 109.03M
+9.2% YoY
120.51M
118.99M – 122.06M
+12.0% YoY
SGA
est: 55.35M (-100.0%)
est: 78.51M (-100.0%)
est: 73.03M (-100.0%)
est: 88.25M (-100.0%)
71.50M
est: 92.11M (-22.4%)
80.40M
est: 66.51M (+20.9%)
97.80M
est: 113.52M (-13.8%)
76.30M
est: 132.88M (-42.6%)
89.20M
est: 132.73M (-32.8%)
90.90M
est: 77.73M (+16.9%)
99.70M
est: 121.49M (-17.9%)
108.80M
est: 135.06M (-19.4%)
121.40M
est: 135.09M (-10.1%)
127.60M
est: 126.23M (+1.1%)
120.60M
est: 124.35M (-3.0%)
112.60M
est: 112.37M (+0.2%)
122.90M
est: 115.00M (+6.9%)
140.30M
est: 145.03M (-3.3%)
149.20M
est: 147.69M (+1.0%)
146.30M
est: 149.48M (-2.1%)
124.60M
est: 123.69M (+0.7%)
156.00M
est: 137.56M (+13.4%)
174.80M
est: 139.70M (+25.1%)
600.0K
est: 115.46M (-99.5%)
est: 168.04M (-100.0%)
181.50M
est: 107.20M (+69.3%)
105.63M
104.23M – 106.90M
-1.5% YoY
107.20M
106.52M – 108.03M
+1.5% YoY
111.66M
110.57M – 112.76M
+4.2% YoY
112.88M
111.79M – 114.00M
+1.1% YoY
EPS
0.40
est: 0.36 (+11.4%)
0.23
est: 0.25 (-7.3%)
0.04
est: 0.13 (-69.7%)
-0.10
est: 0.10 (-204.2%)
0.16
est: 0.14 (+13.1%)
0.22
est: 0.25 (-10.9%)
0.23
est: 0.31 (-25.9%)
0.29
est: 0.34 (-15.9%)
0.48
est: 0.25 (+94.4%)
-0.27
est: 0.01 (-3,539.6%)
0.15
est: 0.17 (-13.9%)
0.30
est: 0.32 (-5.6%)
0.36
est: 0.36 (-0.9%)
0.39
est: 0.41 (-5.0%)
0.42
est: 0.44 (-4.5%)
0.30
est: 0.39 (-23.6%)
0.35
est: 0.37 (-5.5%)
0.51
est: 0.48 (+6.5%)
0.54
est: 0.53 (+1.7%)
0.49
est: 0.51 (-4.8%)
0.00
est: 0.29 (-99.3%)
0.31
est: 0.36 (-13.7%)
0.39
est: 0.40 (-2.5%)
0.45
est: 0.33 (+35.7%)
0.11
est: 0.47 (-76.6%)
0.31
est: 0.44 (-29.5%)
0.49
0.48 – 0.52
+11.4% YoY
0.55
0.54 – 0.58
+13.2% YoY
0.61
0.60 – 0.62
+9.6% YoY
0.68
0.67 – 0.69
+12.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B+ 3/5 3/5 3/5 4/5 3/5 2/5 3/5
2026-05-28 B+ 3/5 3/5 3/5 4/5 3/5 2/5 3/5
2026-05-27 B+ 3/5 3/5 3/5 4/5 3/5 3/5 3/5
2026-05-26 B+ 3/5 3/5 3/5 4/5 3/5 3/5 3/5
2026-05-22 B+ 3/5 3/5 3/5 4/5 3/5 3/5 3/5
2026-05-21 A- 4/5 4/5 3/5 4/5 3/5 3/5 3/5
2026-05-20 A- 4/5 4/5 3/5 4/5 3/5 3/5 3/5
2026-05-19 B+ 3/5 3/5 3/5 4/5 3/5 3/5 3/5
2026-05-18 A- 4/5 4/5 3/5 4/5 3/5 3/5 3/5
2026-05-15 B+ 3/5 4/5 3/5 4/5 2/5 3/5 3/5
2026-05-14 B+ 3/5 4/5 3/5 4/5 2/5 3/5 3/5
2026-05-13 B+ 3/5 4/5 3/5 4/5 2/5 3/5 3/5
2026-05-12 B+ 3/5 4/5 3/5 4/5 2/5 3/5 3/5
2026-05-11 B+ 3/5 4/5 3/5 4/5 2/5 3/5 3/5
2026-05-08 B+ 3/5 4/5 3/5 4/5 2/5 3/5 3/5
2026-05-07 B+ 3/5 4/5 3/5 4/5 2/5 3/5 3/5
2026-05-06 B+ 3/5 4/5 3/5 4/5 2/5 3/5 3/5
2026-05-05 B+ 3/5 4/5 3/5 4/5 2/5 3/5 3/5
2026-05-01 B+ 3/5 3/5 3/5 4/5 2/5 3/5 3/5
2026-04-30 B+ 3/5 3/5 3/5 4/5 2/5 3/5 3/5
2026-04-29 B+ 3/5 3/5 3/5 4/5 2/5 3/5 3/5
2026-04-28 B+ 3/5 3/5 3/5 4/5 2/5 3/5 3/5
2026-04-27 B+ 3/5 3/5 3/5 4/5 2/5 3/5 3/5
2026-04-24 B+ 3/5 3/5 3/5 5/5 2/5 3/5 3/5
2026-04-23 B+ 3/5 3/5 3/5 5/5 2/5 3/5 3/5
2026-04-22 B+ 3/5 3/5 3/5 5/5 2/5 3/5 3/5
2026-04-21 B+ 3/5 3/5 3/5 5/5 2/5 3/5 3/5
2026-04-20 B+ 3/5 3/5 3/5 5/5 2/5 3/5 3/5
2026-04-17 B+ 3/5 3/5 3/5 5/5 2/5 3/5 3/5
2026-04-16 B+ 3/5 3/5 3/5 5/5 2/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
96.31M
OE per share TTM
0.52
Owner's Yield
6.92%
Maintenance CapEx ratio
212.36%
Maint CapEx / Avg PPE
79.7%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 86 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Amundi Prime UK Mid & Small Cap UCITS ETF DR - GBP (D) PRUK.L 0.61% 2.61M 0.05%
2 Vanguard FTSE 250 UCITS ETF (GBP) Distributing VMID.DE 0.46% 12.10M 0.10%
3 Vanguard FTSE 250 UCITS ETF VMIG.MI 0.46% 12.10M 0.10%
4 Xtrackers FTSE 250 UCITS ETF 1D XMCX.L 0.38% 147.6K 0.15%
5 Invesco FTSE 250 UCITS ETF S250.L 0.36% 129.5K 0.12%
6 iShares FTSE 250 UCITS ETF MIDD.L 0.36% 3.07M 0.40%
7 HSBC FTSE 250 UCITS ETF HMCX.L 0.36% 240.8K 0.09%
8 WisdomTree Europe SmallCap Dividend UCITS ETF Acc DFEA.L 0.36% 327.4K 0.38%
9 WisdomTree Europe SmallCap Dividend UCITS ETF WTES.DE 0.36% 327.4K 0.38%
10 iShares MSCI United Kingdom Small-Cap ETF EWUS 0.32% 129.8K 0.59%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
22.7K
Shares Outstanding
170.46M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
James Bennett Fairbairn Group Chief Executive Officer & Director 1M male
Benjamin Philip Fidler Chief Financial Officer & Director 900.0K male
Heidi A. McNary President of Global ADE female
James Richardson Chief Information Officer male
Lily Heinemann Chief Sustainability Officer female
Michael Harkcom Group General Counsel male
Michaela Fusco Chief Marketing Officer female
Paul Callaway Chief Information Officer male
Peter Lapthorn Head of FP&A and Investor Relations male
Rick Llope President of Global AGI male
Thomas Oury President of Specialist Technologies male
Alison Broughton Group Company Secretary female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits