Market cap
$5,521 Mln
Revenue (TTM)
$268 Mln
P/E Ratio
2399
P/B Ratio
6
Div. Yield
0 %
Income Statement (£ Mln) |
Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 | Jun-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
361.70
|
315.40
|
297.70
|
260.00
|
259.90
|
233.20
|
|||||
|
Cost of Revenue
|
91.20
|
90.80
|
85.90
|
79.80
|
76.70
|
70.20
|
|||||
|
Gross Profit
|
270.50
|
224.60
|
211.80
|
180.20
|
183.20
|
163.00
|
|||||
|
Operating Expenses
|
280.60
|
217.50
|
177.10
|
144.30
|
106.20
|
94.20
|
|||||
|
Operating Profit (EBIT)
|
-10.20
|
7.10
|
25.80
|
10.50
|
56.10
|
68.80
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-15.60
|
4.70
|
23.00
|
8.40
|
56.40
|
69.10
|
|||||
|
Provision for Tax
|
-7.10
|
0.30
|
8.40
|
-4.10
|
11.40
|
6.90
|
|||||
|
Profit after Tax (Net Income)
|
-8.50
|
4.40
|
14.60
|
12.50
|
45.00
|
62.20
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-8.50
|
4.40
|
16.20
|
12.50
|
45.00
|
62.20
|
Liabilities (£ Mln) |
Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 | Jun-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
726.90
|
656.10
|
--
|
502.60
|
384.80
|
351.70
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
127.90
|
142.80
|
--
|
149.20
|
16.60
|
14.10
|
|||||
|
Current Liabilities
|
201.80
|
187.20
|
66.90
|
159.60
|
45.30
|
49.00
|
|||||
|
Total Liabilities
|
1,056.60
|
986.10
|
--
|
811.40
|
446.70
|
414.80
|
Assets (£ Mln) |
Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 | Jun-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
801.20
|
774.60
|
--
|
532.60
|
274.90
|
254.90
|
|||||
|
Current Assets
|
255.40
|
211.50
|
319.70
|
278.80
|
171.80
|
159.90
|
|||||
|
Total Assets
|
1,056.60
|
986.10
|
--
|
811.40
|
446.70
|
414.80
|
|||||
|
Total Debt*
|
223.90
|
229.70
|
--
|
234.20
|
234.20
|
--
|
|||||
|
Net Current Assets
|
53.60
|
24.30
|
--
|
119.20
|
126.50
|
110.90
|
Cashflow (£ Mln) |
Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 | Jun-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
28.70
|
62.90
|
71.90
|
63.00
|
70.20
|
63.30
|
|||||
|
Cash Flow from Investing Activities
|
-24.40
|
-291.50
|
-45.80
|
-148.10
|
-49.90
|
-37.70
|
|||||
|
Cash from Financing Activities
|
-15.50
|
111.40
|
8.90
|
184.60
|
-24.70
|
-20.60
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 | Jun-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (£)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS (£)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value (£)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share (£)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (£)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share (£)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 | Jun-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-0.93
|
0.99
|
3.96
|
1.84
|
9.27
|
18.88
|
|||||
|
ROE (%)
|
-1.23
|
0.67
|
2.90
|
2.82
|
12.22
|
18.88
|
|||||
|
ROA (%)
|
-0.83
|
0.45
|
1.80
|
1.99
|
10.45
|
16.02
|
|||||
|
EBIT Margin (%)
|
-2.82
|
2.25
|
11.79
|
14.04
|
29.86
|
29.50
|
|||||
|
Net Margin (%)
|
-2.35
|
1.40
|
4.90
|
4.81
|
17.31
|
26.67
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 | Jun-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.15
|
0.06
|
0.15
|
0.00
|
0.11
|
0.07
|
|||||
|
EBIT Growth (%)
|
-243.66
|
-79.77
|
-3.84
|
-52.96
|
12.79
|
32.57
|
|||||
|
Net Profit Growth (%)
|
-293.18
|
-69.86
|
16.80
|
-72.22
|
-27.65
|
46.85
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 | Jun-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.31
|
0.35
|
--
|
0.47
|
0.61
|
--
|
|||||
|
Short term debt to equity ratio
|
0.18
|
0.20
|
--
|
0.23
|
0.30
|
--
|
|||||
|
Current Ratio
|
1.27
|
1.13
|
4.78
|
1.75
|
3.79
|
3.26
|
|||||
|
Quick Ratio
|
0.93
|
0.82
|
4.09
|
1.49
|
3.00
|
2.66
|
|||||
|
Interest Coverage
|
-1.89
|
4.18
|
10.97
|
13.04
|
258.67
|
229.33
|
Operating Efficiency Ratios |
Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 | Jun-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
24.97
|
16.68
|
17.90
|
19.54
|
18.66
|
16.85
|
|||||
|
Asset Turnover
|
0.35
|
0.32
|
0.37
|
0.41
|
0.60
|
0.60
|
|||||
|
Receivable days
|
72.15
|
61.32
|
63.86
|
69.75
|
61.69
|
56.00
|
|||||
|
Inventory Days
|
252.71
|
209.38
|
184.11
|
175.53
|
156.20
|
133.62
|
|||||
|
Payable days
|
57.47
|
140.79
|
214.52
|
195.90
|
208.58
|
137.03
|
|||||
|
Cash Conversion Cycle
|
267.39
|
129.90
|
33.46
|
49.38
|
9.31
|
52.59
|