Loading...
XLONW7L
Market cap537mUSD
Dec 24, Last price  
532.00GBP
1D
1.14%
1Q
-8.28%
Jan 2017
286.91%
IPO
383.64%
Name

Warpaint London PLC

Chart & Performance

D1W1MN
XLON:W7L chart
P/E
3,088.27
P/S
479.11
EPS
0.17
Div Yield, %
0.01%
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
Apr 22, 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.
URL
https://www.warpaintlondonplc.com/
IPO date
Nov 30, 2016
Employees
125
Domiciled in
GB
Incorporated in
GB

Valuation

Title
GBP in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
89,590
39.86%
64,058
28.11%
50,003
24.12%
Cost of revenue
70,676
56,091
46,190
Unusual Expense (Income)
NOPBT
18,914
7,967
3,813
NOPBT Margin
21.11%
12.44%
7.63%
Operating Taxes
4,219
1,369
895
Tax Rate
22.31%
17.18%
23.47%
NOPAT
14,695
6,598
2,918
Net income
13,899
122.38%
6,250
120.85%
2,830
-383.28%
Dividends
(5,785)
(4,682)
(4,222)
Dividend yield
2.00%
3.42%
3.51%
Proceeds from repurchase of equity
492
2
BB yield
-0.17%
0.00%
Debt
Debt current
1,259
1,015
610
Long-term debt
9,639
10,709
5,684
Deferred revenue
Other long-term liabilities
Net debt
1,845
5,859
2,222
Cash flow
Cash from operating activities
10,285
8,432
5,087
CAPEX
(515)
(843)
(599)
Cash from investing activities
(518)
(843)
(599)
Cash from financing activities
(6,667)
(5,796)
(5,291)
FCF
6,748
2,373
2,115
Balance
Cash
9,053
5,865
4,072
Long term investments
Excess cash
4,574
2,662
1,572
Stockholders' equity
43,179
34,519
32,893
Invested Capital
47,680
38,742
36,385
ROIC
34.01%
17.56%
7.86%
ROCE
36.07%
19.16%
9.90%
EV
Common stock shares outstanding
77,309
77,049
76,814
Price
3.75
111.27%
1.78
13.42%
1.57
105.92%
Market cap
289,908
111.98%
136,761
13.77%
120,214
106.09%
EV
291,753
142,620
122,436
EBITDA
20,874
11,688
7,545
EV/EBITDA
13.98
12.20
16.23
Interest
369
281
90
Interest/NOPBT
1.95%
3.53%
2.36%