Inspired Plc

LSE:INSE UK Specialty Business Services
Market Cap
$132.48K
GBX1.09 Billion GBX
Market Cap Rank
#44196 Global
#778 in UK
Share Price
GBX6.58
Change (1 day)
-21.10%
52-Week Range
GBX6.58 - GBX80.50
All Time High
GBX222.39
Categories
Companies in UK Specialty Business Services
About

Inspired Plc provides energy consultancy services to corporate business energy users in the United Kingdom and Ireland. It operates through Assurance, Optimisation, Software, and ESG divisions. The company engages in the review, analysis, and negotiation of gas and electricity contracts; provision of energy consumption optimization services, including forensic audits, energy projects, and water s… Read more

Inspired Plc (INSE) - Net Assets

Latest net assets as of December 2024: GBX64.83 Million GBX

Based on the latest financial reports, Inspired Plc (INSE) has net assets worth GBX64.83 Million GBX as of December 2024.

Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (GBX159.56 Million) and total liabilities (GBX94.73 Million). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.

Key Net Assets Metrics

Metric Value
Current Net Assets GBX64.83 Million
% of Total Assets 40.63%
Annual Growth Rate 45.77%
5-Year Change -2.18%
10-Year Change 473.32%
Growth Volatility 119.18

Inspired Plc - Net Assets Trend (2009–2024)

This chart illustrates how Inspired Plc's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.

Annual Net Assets for Inspired Plc (2009–2024)

The table below shows the annual net assets of Inspired Plc from 2009 to 2024.

Year Net Assets Change
2024-12-31 GBX64.83 Million +18.12%
2023-12-31 GBX54.88 Million -10.07%
2022-12-31 GBX61.03 Million -8.34%
2021-12-31 GBX66.58 Million +0.46%
2020-12-31 GBX66.28 Million +11.69%
2019-12-31 GBX59.34 Million +30.95%
2018-12-31 GBX45.31 Million +84.04%
2017-12-31 GBX24.62 Million +65.54%
2016-12-31 GBX14.87 Million +31.55%
2015-12-31 GBX11.31 Million +166.27%
2014-12-31 GBX4.25 Million +172.36%
2013-12-31 GBX1.56 Million +282.25%
2012-12-31 GBX407.89K +119.10%
2011-12-31 GBX-2.13 Million -232.20%
2011-06-30 GBX1.61 Million +186.86%
2010-06-30 GBX563.00K +199.47%
2009-06-30 GBX188.00K --

Equity Component Analysis

This analysis shows how different components contribute to Inspired Plc's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.

Equity Composition Insights

  • Retained earnings have decreased by 5437.9% over the analyzed period, potentially due to dividend distributions or operating losses.

Current Equity Component Breakdown (December 2024)

Component Amount Percentage
Common Stock GBX1.32 Million 2.03%
Other Comprehensive Income GBX9.65 Million 14.88%
Other Components GBX60.91 Million 93.95%
Total Equity GBX64.83 Million 100.00%

Inspired Plc Competitors by Market Cap

The table below lists competitors of Inspired Plc ranked by their market capitalization.

Company Market Cap
MBH Mortgage Bank Co Plc
STU:FH21
 		$16.12K
Sintrones Technology Corp.
TWO:6680
 		$16.15K
Eurasia Mining
LSE:EUA
 		$16.16K
Appeninn Nyrt.
BUD:APPEN
 		$16.17K
Spielvgg Unterhaching KGAA
STU:S6P
 		$16.07K
HALFORDS GROUP
MU:HDK
 		$16.06K
Life Science REIT PLC
LSE:LABS
 		$16.05K
SEER3F
SA:SEER3F
 		$16.05K

Equity Growth Attribution

This analysis shows how different factors contributed to changes in Inspired Plc's equity between the two most recent reporting periods.

Equity Growth Insights

  • From 2023 to 2024, total equity changed from 54,883,000 to 64,827,000, a change of 9,944,000 (18.1%).
  • Net income of 9,629,000 contributed positively to equity growth.
  • Dividend payments of 3,040,000 reduced retained earnings.
  • New share issuances of 10,000 increased equity.
  • Other comprehensive income decreased equity by 11,435,000.
  • Other factors increased equity by 14,780,000.

Equity Change Factors (2023 to 2024)

Factor Impact Contribution
Net Income GBX9.63 Million +14.85%
Dividends Paid GBX3.04 Million -4.69%
Share Issuances GBX10.00K +0.02%
Other Comprehensive Income GBX-11.44 Million -17.64%
Other Changes GBX14.78 Million +22.8%
Total Change GBX- 18.12%

Book Value vs Market Value Analysis

This analysis compares Inspired Plc's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.

Valuation Insights

  • Current price-to-book ratio: 11.20x
  • The company is trading at a significant premium to its book value, suggesting the market values its earnings potential, brand, or other intangibles highly.
  • The price-to-book ratio has decreased from 17703.12x to 11.20x over the analyzed period, indicating reduced market premium.

Historical Price-to-Book Ratios

Date Book Value per Share Market Price P/B Ratio
2009-06-30 GBX0.00 GBX6.58 x
2010-06-30 GBX0.00 GBX6.58 x
2011-06-30 GBX0.00 GBX6.58 x
2011-12-31 GBX-0.01 GBX6.58 x
2012-12-31 GBX0.01 GBX6.58 x
2013-12-31 GBX0.04 GBX6.58 x
2014-12-31 GBX0.10 GBX6.58 x
2015-12-31 GBX0.25 GBX6.58 x
2016-12-31 GBX0.30 GBX6.58 x
2017-12-31 GBX0.45 GBX6.58 x
2018-12-31 GBX0.74 GBX6.58 x
2019-12-31 GBX0.61 GBX6.58 x
2020-12-31 GBX0.80 GBX6.58 x
2021-12-31 GBX0.66 GBX6.58 x
2022-12-31 GBX0.63 GBX6.58 x
2023-12-31 GBX0.55 GBX6.58 x
2024-12-31 GBX0.59 GBX6.58 x

Capital Efficiency Dashboard

This dashboard shows how efficiently Inspired Plc utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.

Capital Efficiency Insights

  • Current Return on Equity (ROE): 14.85%
  • The company shows good efficiency in utilizing shareholder equity.
  • DuPont Analysis Breakdown:
  • • Net Profit Margin: 10.27%
  • • Asset Turnover: 0.59x
  • • Equity Multiplier: 2.46x
  • Recent ROE (14.85%) is below the historical average (38.93%), suggesting potential challenges in capital efficiency.

Historical Capital Efficiency Metrics

Year Return on Equity Net Profit Margin Asset Turnover Equity Multiplier Economic Value Added
2009 170.45% 15.54% 2.93x 3.74x GBX211.80K
2010 66.67% 12.26% 2.27x 2.40x GBX224.40K
2011 56.35% 31.75% 1.21x 1.47x GBX748.50K
2011 0.00% -55.43% 0.67x 0.00x GBX-633.50K
2012 156.70% 12.15% 0.80x 16.18x GBX598.38K
2013 91.16% 18.66% 1.10x 4.44x GBX1.27 Million
2014 58.23% 22.82% 1.01x 2.52x GBX2.05 Million
2015 25.15% 18.72% 0.52x 2.60x GBX1.71 Million
2016 22.87% 15.81% 0.61x 2.36x GBX1.91 Million
2017 10.29% 9.61% 0.47x 2.29x GBX70.35K
2018 7.15% 9.91% 0.38x 1.89x GBX-1.29 Million
2019 7.42% 7.79% 0.36x 2.67x GBX-1.18 Million
2020 -9.03% -12.98% 0.33x 2.09x GBX-12.61 Million
2021 2.46% 2.41% 0.45x 2.28x GBX-5.02 Million
2022 -5.94% -4.09% 0.58x 2.49x GBX-9.73 Million
2023 -13.05% -7.25% 0.63x 2.87x GBX-12.65 Million
2024 14.85% 10.27% 0.59x 2.46x GBX3.15 Million

Industry Comparison

This section compares Inspired Plc's net assets metrics with peer companies in the Specialty Business Services industry.

Industry Context

  • Industry: Specialty Business Services
  • Average net assets among peers: $24,833,743
  • Average return on equity (ROE) among peers: 25.97%

Peer Company Comparison

Company Net Assets Return on Equity Debt-to-Equity Market Cap
Inspired Plc (INSE) GBX64.83 Million 170.45% 1.46x $16.11K
CPPGroup Plc (CPP) $10.02 Million 208.06% 5.12x $815.98
Christie Group plc (CTG) $2.09 Million -29.79% 1.95x $3.20K
DSW Capital PLC (DSW) $7.99 Million -4.18% 0.13x $1.76K
Franchise Brands PLC (FRAN) $24.44 Million 9.54% 0.71x $30.45K
GenIP PLC (GNIP) $1.27 Million -69.71% 0.28x $415.62
Keystone Law Group PLC (KEYS) $16.59 Million 26.10% 1.01x $24.23K
Knights Group Holdings plc (KGH) $92.81 Million 8.56% 1.29x $18.21K
Mha Ltd (MHA) $50.86 Million 86.50% 1.02x $43.59K
Mind Gym Ltd (MIND) $17.45 Million -1.33% 0.98x $1.77K