Warpaint London (W7L)

210.00p
   
  • Change Today:
      12.00p
  • 52 Week High: 495.00
  • 52 Week Low: 169.00
  • Currency: UK Pounds
  • Shares Issued: 80.79m
  • Volume: 387,096
  • Market Cap: £169.65m
  • Beta: 0.00

Deal with Barclays    Trade now with Barclays Stockbrokers

Dividend Data

  31-Dec-2531-Dec-2431-Dec-2331-Dec-2231-Dec-21
Interim Dividend4.00p3.50p3.00p2.60pn/a
Final Dividend9.00p7.50p6.00p4.50pn/a
Total Dividend13.00p11.00p9.00p7.10pn/a
For more dividend details, click here

Fundamentals - based on IFRS

  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
Income Statement 31-Dec-25 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21
Continuing Operations          
Revenue 105.08 101.61 89.59 64.06 50.00
Operating Profit/(Loss) 18.49 23.99 18.48 7.97 3.81
Net Interest (0.38) (0.22) (0.36) (0.28) (0.09)
Profit Before Tax 18.10 23.76 18.12 7.69 3.72
Profit After Tax 14.35 18.23 13.90 6.25 2.83
Discontinued Operations          
Profit After Tax n/a n/a n/a n/a n/a
PROFIT FOR THE PERIOD 14.35 18.23 13.90 6.25 2.83
Attributable to:          
Equity Holders of Parent Company 14.35 18.23 13.90 6.25 2.83
Minority Interests n/a n/a n/a n/a n/a
           
Continuing EPS          
Earnings per Share - Basic 17.77p 23.47p 18.05p 8.14p 3.69p
Earnings per Share - Diluted 17.73p 23.34p 17.98p 8.11p 3.68p
Earnings per Share - Adjusted 16.68p 22.28p 18.40p 10.66p 7.80p
Continuing and Discontinued EPS          
Earnings per Share - Basic 17.77p 23.47p 18.05p 8.14p 3.69p
Earnings per Share - Diluted 17.73p 23.34p 17.98p 8.11p 3.68p
Earnings per Share - Adjusted 16.68p 22.28p 18.05p 10.66p 7.80p
           
Dividend per Share 13.00p 11.00p 9.00p 7.10p 6.00p
  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
Balance Sheet 31-Dec-25 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21
Assets          
Non-Current Assets          
Property, Plant & Equipment 12.89 6.60 6.53 7.09 4.46
Intangible Assets 11.59 7.36 7.37 7.55 9.53
Investment Properties n/a n/a n/a n/a n/a
Investments n/a n/a n/a n/a n/a
Other Financial Assets n/a n/a n/a n/a n/a
Other Non-Current Assets 4.56 0.57 0.59 0.43 0.50
  29.04 14.53 14.48 15.07 14.49
Current Assets          
Inventories 31.35 31.19 27.96 18.72 18.14
Trade & Other Receivables 19.96 16.34 13.53 11.69 10.32
Cash at Bank & in Hand 15.98 21.89 9.05 5.86 4.07
Current Asset Investments n/a n/a n/a n/a n/a
Other Current Assets 1.85 1.61 n/a n/a 0.55
  69.14 71.03 50.55 36.27 33.08
           
Other Assets n/a n/a n/a n/a n/a
Total Assets 98.18 85.56 65.03 51.35 47.57
           
Liabilities          
Current Liabilities          
Borrowings 1.27 1.33 1.26 1.01 0.61
Other Current Liabilities 8.01 7.63 12.60 7.53 7.71
  9.29 8.96 13.85 8.55 8.32
           
Net Current Assets cn/a cn/a cn/a cn/a cn/a
           
Non-Current Liabilities          
Borrowings 8.54 2.92 4.19 4.85 2.54
Provisions n/a 0.39 0.18 0.18 0.56
Other Non-Current Liabilities n/a n/a n/a n/a n/a
  8.54 3.31 4.37 5.03 3.09
           
Other Liabilities n/a n/a n/a n/a n/a
Total Liabilities 17.83 12.27 18.22 13.57 11.42
           
Net Assets 80.35 73.29 46.81 37.78 36.15
           
Capital & Reserves          
Share Capital 20.20 20.17 19.31 19.19 19.19
Share Premium Account 34.11 34.11 19.73 19.36 19.36
Other Reserves (14.55) (15.41) (15.48) (14.15) (14.20)
Retained Earnings 40.59 34.42 23.25 13.38 11.81
Shareholders Funds 80.35 73.29 46.81 37.78 36.15
           
Minority Interests/Other Equity n/a n/a n/a n/a n/a
Total Equity 80.35 73.29 46.81 37.78 36.15
Cash Flow 31-Dec-25 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21
Net Cash Flow From Operating Activities 14.35 9.16 10.42 8.52 5.09
Returns On Investment & Servicing of Finance fn/a fn/a fn/a fn/a fn/a
Taxation Paid fn/a fn/a fn/a fn/a fn/a
Net Cash Flow from Investing Activities (8.91) (2.55) (0.52) (0.84) (0.60)
Acquisitions & Disposals gn/a gn/a gn/a gn/a gn/a
Dividends Paid fn/a fn/a fn/a fn/a fn/a
Management of Liquid Resources cn/a cn/a cn/a cn/a cn/a
Net Cash Flow from Financing Activities (11.31) 6.26 (6.80) (5.80) (5.29)
Net Increase/Decrease In Cash (5.87) 12.86 3.10 1.88 (0.80)
Ratios - based on IFRS 31-Dec-25 31-Dec-24 31-Dec-23 31-Dec-22 31-Dec-21
Continuing Operations          
PE Ratio - Adjusted 11.5 23.3 20.4 16.7 20.1
PEG - Adjusted n/a 1.1 0.3 0.5 0.1
Earnings per Share Growth - Adjusted -25% 21% 73% 37% 152%
Dividend Cover 1.28 2.03 2.04 1.50 1.30
Revenue per Share 130.07p 125.77p 110.90p 79.29p 61.90p
Pre-Tax Profit per Share 22.41p 29.41p 22.43p 9.52p 4.61p
Operating Margin 17.59% 23.61% 20.63% 12.44% 7.63%
Return on Capital Employed 23.52% 33.99% 41.01% 21.97% 12.57%
Continuing & Discontinued Operations          
PE Ratio - Adjusted 11.5 23.3 20.8 16.7 20.1
PEG - Adjusted n/a 1.0 0.3 0.5 0.1
Earnings per Share Growth - Adjusted -25% 23% 69% 37% 152%
Dividend Cover 1.28 2.03 2.01 1.50 1.30
           
Dividend Yield 6.8% 2.1% 2.4% 4.0% 3.8%
Dividend per Share Growth 18.18% 22.22% 26.76% 18.33% 33.33%
Operating Cash Flow per Share 17.76p 11.34p 12.90p 10.55p 6.30p
Cash Incr/Decr per Share (7.27p) 15.92p 3.84p 2.33p (0.99p)
Net Asset Value per Share (exc. Intangibles) 85.11p 81.61p 48.82p 37.42p 32.95p
Net Gearing -7.68% -24.07% -7.70% -0.01% -2.56%

Key

* GAAP

a. Includes discontinued activities

b. Including assets due in more than one year

c. Not disclosed under IFRS

d. Total fixed assets

e. Includes borrowings

f. Included in cash flow from operating activities under IFRS

g. Included in net cash from investing activities under IFRS

h. Pre-tax

i. Capital expenditure

j. Based on operating cash flow before tax

k. Issue of ordinary shares

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 15 minutes.

Note 2: Above ratios are on a 'per annum' basis, adjusted for corporate actions and based on the fundamentals of the primary listed security.

Note 3: Under IFRS, all figures are based on 'Continuing' operations unless otherwise stated.

Note 4: Forecast figures based on normalised accounts.

 

Top of Page