XLON
SWG
Market cap13mUSD
Jul 09, Last price
42.50GBP
1D
0.00%
1Q
7.59%
Jan 2017
-91.68%
IPO
-99.34%
Name
Shearwater Group PLC
Chart & Performance
P/E
—
P/S
0.32
EPS
—
Div Yield, %
—
Shrs. gr., 5y
1.60%
Rev. gr., 5y
-0.84%
Revenues
32m
+39.73%
Net income
-10m
L+341.18%
CFO
2m
-28.64%
Notes
No notes on this company yet
Write a private note on this company, for your eyes only
Profile
Shearwater Group plc offers operational resilience capabilities to clients across the United Kingdom, Europe, North America, and other international markets. The company's operations are structured into two distinct divisions: Software and Services. Within its Software portfolio, Shearwater provides SecurEnvoy for comprehensive identity and access management, alongside Geolang, a sophisticated tool designed for data discovery, extraction, and loss prevention, enabling the protection of sensitive information in both cloud and on-premise environments. The Services division delivers a range of offerings, including cybersecurity and network monitoring technologies, managed security services, advisory and assurance for business and technology regulatory risks, and offensive security consulting such as penetration testing and red teaming. Established in 2004, the company was formerly known as Aurum Mining Plc before rebranding as Shearwater Group PLC in January 2017, and its headquarters are located in London, United Kingdom.
Valuation
Title GBP in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|---|
| 2025‑06 | 2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | 2019‑03 | 2018‑03 | 2017‑03 | |
| Income | |||||||||
Revenues | |||||||||
Cost of revenue | |||||||||
Unusual Expense (Income) | |||||||||
NOPBT | |||||||||
NOPBT Margin | |||||||||
Operating Taxes | |||||||||
Tax Rate | |||||||||
NOPAT | |||||||||
Net income | |||||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
| Debt | |||||||||
Debt current | |||||||||
Long-term debt | |||||||||
Deferred revenue | |||||||||
Other long-term liabilities | |||||||||
Net debt | |||||||||
| Cash flow | |||||||||
Cash from operating activities | |||||||||
CAPEX | |||||||||
Cash from investing activities | |||||||||
Cash from financing activities | |||||||||
FCF | |||||||||
| Balance | |||||||||
Cash | |||||||||
Long term investments | |||||||||
Excess cash | |||||||||
Stockholders' equity | |||||||||
Invested Capital | |||||||||
ROIC | |||||||||
ROCE | |||||||||
| EV | |||||||||
Common stock shares outstanding | |||||||||
Price | |||||||||
Market cap | |||||||||
EV | |||||||||
EBITDA | |||||||||
EV/EBITDA | |||||||||
Interest | |||||||||
Interest/NOPBT | |||||||||