| mln. £ | 2015 | 2016 | 2017 | 2018 | 2019 | 2019/2018 |
|---|---|---|---|---|---|---|
| P&L | ||||||
| Revenue | 53.816 | 35.753 | 38.418 | 32.245 | 28.291 | -12.3% |
| Gross Profit | 15.760 | 9.542 | 10.708 | 9.640 | ||
| SG&A | 11.942 | 9.923 | 9.611 | 9.093 | ||
| EBITDA | 5.380 | 2.876 | 2.308 | 1.339 | ||
| Net Income | 0.699 | -0.688 | -1.147 | -5.088 | -1.592 | |
| Balance Sheet | ||||||
| Cash | 3.459 | 6.073 | 4.791 | 6.140 | ||
| Short Term Debt | 0.337 | 0.242 | 0.219 | 0.241 | ||
| Long Term Debt | 10.236 | 12.411 | 15.642 | 12.636 | ||
| Cash flow | ||||||
| Capex | 6.250 | 0.883 | 0.961 | 1.009 | ||
| Ratios | ||||||
| Revenue growth | -0.4% | -33.6% | 7.5% | -16.1% | -12.3% | |
| EBITDA growth | -31.1% | -46.5% | -19.7% | -42.0% | ||
| Gross Margin | 29.3% | 26.7% | 27.9% | 29.9% | ||
| EBITDA Margin | 10.0% | 8.0% | 6.0% | 4.2% | ||
| SG&A, % of revenue | 22.2% | 27.8% | 25.0% | 28.2% | ||
| Net Income Margin | 1.3% | -1.9% | -3.0% | -15.8% | -5.6% | 10.2% |
| CAPEX, % of revenue | 11.6% | 2.5% | 2.5% | 3.1% | ||
| ROIC | 3.9% | -1.6% | -3.1% | -5.3% | ||
| ROE | 1.9% | -1.9% | -3.3% | -15.1% | ||
| Net Debt/EBITDA | 1.3x | 2.3x | 4.8x | 5.0x | ||
| Top 5 | FY2015 | FY2016 | FY2017 | FY2018 | FY2019 |
|---|---|---|---|---|---|
| Avingtrans ($AVG) | -62.6% | -6.1% | 7.3% | 247.2% | |
| Ab Dynamics ($ABDP) | 19.3% | 23.9% | 20.0% | 50.8% | |
| Ms International ($MSI) | -3.5% | 8.3% | 9.2% | 26.5% | |
| Tricorn Group ($TCN) | -0.2% | -15.0% | 2.8% | 19.8% | |
| Chamberlin ($CMH) | 5.9% | -14.3% | -8.2% | 17.3% | |
| Median (8 companies) | 5.0% | 4.0% | 8.4% | 18.5% | |
| Pressure Technologies ($PRES) | -33.6% | 7.5% | -16.1% | -12.3% | |
| Top 5 | FY2015 | FY2016 | FY2017 | FY2018 | FY2019 |
|---|---|---|---|---|---|
| Tricorn Group ($TCN) | 36.0% | 40.3% | 40.6% | 38.3% | |
| 600 Group ($SIXH) | 32.9% | 32.0% | 34.7% | 33.7% | |
| Mitsubishi Electric Corp ($MEL) | 29.9% | 30.1% | 30.4% | 31.6% | |
| Ms International ($MSI) | 23.6% | 26.1% | 27.8% | 26.7% | |
| Avingtrans ($AVG) | 10.7% | 14.9% | 17.9% | 25.5% | |
| Median (6 companies) | 34.2% | 32.0% | 33.9% | 29.2% | |
| Pressure Technologies ($PRES) | 29.3% | 26.7% | 27.9% | 29.9% | |
| Top 5 | FY2015 | FY2016 | FY2017 | FY2018 | FY2019 |
|---|---|---|---|---|---|
| Mitsubishi Electric Corp ($MEL) | 11.0% | 10.2% | 9.7% | 10.7% | |
| Ms International ($MSI) | 6.9% | 7.5% | 5.9% | 8.6% | |
| Renold ($RNO) | 9.5% | 10.4% | 10.6% | 6.9% | |
| Tricorn Group ($TCN) | 3.7% | 2.3% | 3.7% | 6.0% | |
| 600 Group ($SIXH) | 7.9% | -1.1% | 7.2% | 4.6% | |
| Median (7 companies) | 7.9% | 7.7% | 10.0% | 6.0% | |
| Pressure Technologies ($PRES) | 10.0% | 8.0% | 6.0% | 4.2% | |
| Top 5 | FY2015 | FY2016 | FY2017 | FY2018 | FY2019 |
|---|---|---|---|---|---|
| Chamberlin ($CMH) | 3.1% | 4.2% | 11.6% | 7.9% | |
| Renold ($RNO) | 2.1% | 4.8% | 4.6% | 4.5% | |
| Mitsubishi Electric Corp ($MEL) | 4.6% | 4.1% | 3.9% | 4.2% | |
| Avingtrans ($AVG) | 3.7% | 5.0% | 2.1% | 3.4% | |
| Tricorn Group ($TCN) | 1.5% | 3.5% | 3.0% | 3.1% | |
| Median (7 companies) | 2.2% | 3.5% | 3.0% | 3.4% | |
| Pressure Technologies ($PRES) | 11.6% | 2.5% | 2.5% | 3.1% | |
| Top 5 | FY2015 | FY2016 | FY2017 | FY2018 | FY2019 |
|---|---|---|---|---|---|
| Renold ($RNO) | 41.3% | 39.1% | 44.7% | 21.3% | |
| Ms International ($MSI) | 5.9% | 7.1% | 5.3% | 13.0% | |
| Mitsubishi Electric Corp ($MEL) | 14.5% | 12.8% | 11.1% | 12.1% | |
| Tricorn Group ($TCN) | 0.4% | -4.4% | -0.2% | 6.1% | |
| 600 Group ($SIXH) | 6.6% | -1.9% | 4.3% | 2.4% | |
| Median (9 companies) | 9.5% | 7.1% | 7.6% | 6.1% | |
| Pressure Technologies ($PRES) | 3.9% | -1.6% | -3.1% | -5.3% | |
| Top 5 | FY2015 | FY2016 | FY2017 | FY2018 | FY2019 |
|---|---|---|---|---|---|
| Chamberlin ($CMH) | 2.2x | 2.2x | 4.3x | 5.8x | |
| 600 Group ($SIXH) | 3.1x | 4.0x | 5.2x | ||
| Tricorn Group ($TCN) | 4.0x | 7.2x | 5.1x | 2.3x | |
| Renold ($RNO) | 1.1x | 1.3x | 0.9x | 1.8x | |
| Mitsubishi Electric Corp ($MEL) | -0.3x | -0.4x | -0.8x | -0.6x | |
| Median (6 companies) | 0.7x | 1.1x | 0.3x | 2.0x | |
| Pressure Technologies ($PRES) | 1.3x | 2.3x | 4.8x | 5.0x | |