Loading...
XLON
W7L
Market cap419mUSD
Jul 25, Last price  
386.00GBP
1D
-2.53%
1Q
0.26%
Jan 2017
180.73%
IPO
250.91%
Name

Warpaint London PLC

Chart & Performance

D1W1MN
P/E
2,243.61
P/S
348.07
EPS
0.17
Div Yield, %
2.46%
Shrs. gr., 5y
0.15%
Rev. gr., 5y
13.07%
Revenues
90m
+39.86%
16,689,00016,971,00022,280,00022,483,00032,549,00048,477,00049,282,00040,286,00050,003,00064,058,00089,590,000
Net income
14m
+122.38%
4,411,0003,761,0004,169,0003,141,0005,473,0003,575,0001,368,000-999,0002,830,0006,250,00013,899,000
CFO
10m
+21.98%
2,173,0004,643,0002,724,0002,958,0005,221,0004,250,0003,999,0007,456,0005,087,0008,432,00010,285,000
Dividend
Nov 07, 20243.5000000000000004 GBP/sh
Earnings
Sep 15, 2025

Profile

Warpaint London PLC, together with its subsidiaries, provides color cosmetics. It operates through two segments, Branded and Close-Out. It provides supply chain management services; and operates as a wholesaler. The company provides its products under the W7, Technic, Man'stuff, Body Collection, Vintage, Very Vegan, and Chit Chat brand names. Warpaint London PLC sells its products to retailers, distributors, and retail chains, as well as through online. The company operates in the United Kingdom, rest of Europe, Spain, Denmark, the United States, Australia, New Zealand, and internationally. The company was founded in 1992 and is based in Iver, the United Kingdom.
IPO date
Nov 30, 2016
Employees
125
Domiciled in
GB
Incorporated in
GB

Valuation

Title
GBP in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
89,590
39.86%
64,058
28.11%
Cost of revenue
70,676
56,091
Unusual Expense (Income)
NOPBT
18,914
7,967
NOPBT Margin
21.11%
12.44%
Operating Taxes
4,219
1,369
Tax Rate
22.31%
17.18%
NOPAT
14,695
6,598
Net income
13,899
122.38%
6,250
120.85%
Dividends
(5,785)
(4,682)
Dividend yield
2.00%
3.42%
Proceeds from repurchase of equity
492
BB yield
-0.17%
Debt
Debt current
1,259
1,015
Long-term debt
9,639
10,709
Deferred revenue
Other long-term liabilities
Net debt
1,845
5,859
Cash flow
Cash from operating activities
10,285
8,432
CAPEX
(515)
(843)
Cash from investing activities
(518)
(843)
Cash from financing activities
(6,667)
(5,796)
FCF
6,748
2,373
Balance
Cash
9,053
5,865
Long term investments
Excess cash
4,574
2,662
Stockholders' equity
43,179
34,519
Invested Capital
47,680
38,742
ROIC
34.01%
17.56%
ROCE
36.07%
19.16%
EV
Common stock shares outstanding
77,309
77,049
Price
3.75
111.27%
1.78
13.42%
Market cap
289,908
111.98%
136,761
13.77%
EV
291,753
142,620
EBITDA
20,874
11,688
EV/EBITDA
13.98
12.20
Interest
369
281
Interest/NOPBT
1.95%
3.53%