Science Group plc (SAG) - Net Assets

Latest as of December 2025: GBX103.32 Million GBX ≈ $12.57K USD

Based on the latest financial reports, Science Group plc (SAG) has net assets worth GBX103.32 Million GBX (≈ $12.57K USD) as of December 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (GBX163.42 Million ≈ $19.88K USD) and total liabilities (GBX60.11 Million ≈ $7.31K USD). 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. Check how tangible is Science Group plc's equity to evaluate the tangible quality of the company's equity base.

Key Net Assets Metrics

Metric Value
Current Net Assets GBX103.32 Million
% of Total Assets 63.22%
Annual Growth Rate 7.7%
5-Year Change 55.85%
10-Year Change 186.96%
Growth Volatility 22.91

Science Group plc - Net Assets Trend (2004–2025)

This chart illustrates how Science Group plc's net assets have evolved over time, based on quarterly financial data. See Science Group plc liquidity coverage in days to measure how many days the company can operate on defensive assets alone.

Annual Net Assets for Science Group plc (2004–2025)

The table below shows the annual net assets of Science Group plc from 2004 to 2025. For live valuation and market cap data, see SAG market cap.

Year Net Assets Change
2025-12-31 GBX103.32 Million
≈ $12.57K		 +22.99%
2024-12-31 GBX84.00 Million
≈ $10.22K		 +7.72%
2023-12-31 GBX77.99 Million
≈ $9.49K		 -0.27%
2022-12-31 GBX78.20 Million
≈ $9.51K		 +17.96%
2021-12-31 GBX66.29 Million
≈ $8.07K		 +60.16%
2020-12-31 GBX41.39 Million
≈ $5.04K		 +14.12%
2019-12-31 GBX36.27 Million
≈ $4.41K		 -11.45%
2018-12-31 GBX40.96 Million
≈ $4.98K		 +8.53%
2017-12-31 GBX37.74 Million
≈ $4.59K		 +4.82%
2016-12-31 GBX36.00 Million
≈ $4.38K		 -3.30%
2015-12-31 GBX37.23 Million
≈ $4.53K		 +11.31%
2014-12-31 GBX33.45 Million
≈ $4.07K		 +7.66%
2013-12-31 GBX31.07 Million
≈ $3.78K		 +23.04%
2012-12-31 GBX25.25 Million
≈ $3.07K		 -4.42%
2011-12-31 GBX26.42 Million
≈ $3.21K		 +15.79%
2010-12-31 GBX22.82 Million
≈ $2.78K		 +78.97%
2009-12-31 GBX12.75 Million
≈ $1.55K		 -17.43%
2008-12-31 GBX15.44 Million
≈ $1.88K		 -11.96%
2007-12-31 GBX17.54 Million
≈ $2.13K		 -15.68%
2006-12-31 GBX20.80 Million
≈ $2.53K		 -9.79%
2005-12-31 GBX23.06 Million
≈ $2.81K		 +5.97%
2004-12-31 GBX21.76 Million
≈ $2.65K		 --

Equity Component Analysis

This analysis shows how different components contribute to Science Group 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 grown by 9196000000.0% over the analyzed period, indicating profitable operations and earnings retention.

Current Equity Component Breakdown (December 2025)

Component Amount Percentage
Retained Earnings GBX91.72 Million 88.77%
Common Stock GBX462.00K 0.45%
Other Comprehensive Income GBX-144.00K -0.14%
Other Components GBX11.28 Million 10.92%
Total Equity GBX103.32 Million 100.00%

Science Group plc Competitors by Market Cap

The table below lists competitors of Science Group plc ranked by their market capitalization.

Company Market Cap
iMetal Resources Inc
V:IMR
 $2.92 Million
Wilmington PLC
LSE:WIL
 $2.92 Million
Primarindo Asia Infrastructure Tbk PT
JK:BIMA
 $2.92 Million
NORTHERN SHIELD RES INC.
F:N9SA
 $2.93 Million
Flow Beverage Corp
TO:FLOW
 $2.92 Million
CHINA HEALTH GRP HD-10
F:VNL1
 $2.91 Million
Argent Biopharma Ltd
AU:RGT
 $2.91 Million
Presidio Property Trust
NASDAQ:SQFT
 $2.91 Million

Equity Growth Attribution

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

Equity Growth Insights

  • From 2024 to 2025, total equity changed from 84,005,000 to 103,316,000, a change of 19,311,000 (23.0%).
  • Net income of 33,272,000 contributed positively to equity growth.
  • Dividend payments of 3,564,000 reduced retained earnings.
  • Share repurchases of 10,737,000 reduced equity.
  • New share issuances of 4,000 increased equity.
  • Other comprehensive income decreased equity by 11,815,999.
  • Other factors increased equity by 12,151,999.

Equity Change Factors (2024 to 2025)

Factor Impact Contribution
Net Income GBX33.27 Million +32.2%
Dividends Paid GBX3.56 Million -3.45%
Share Repurchases GBX10.74 Million -10.39%
Share Issuances GBX4.00K +0.0%
Other Comprehensive Income GBX-11.82 Million -11.44%
Other Changes GBX12.15 Million +11.76%
Total Change GBX- 22.99%

Book Value vs Market Value Analysis

This analysis compares Science Group 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: 256.13x
  • 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 613.35x to 256.13x over the analyzed period, indicating reduced market premium.

Historical Price-to-Book Ratios

Date Book Value per Share Market Price P/B Ratio
2004-12-31 GBX0.95 GBX585.00 x
2005-12-31 GBX0.99 GBX585.00 x
2006-12-31 GBX0.89 GBX585.00 x
2007-12-31 GBX0.75 GBX585.00 x
2008-12-31 GBX0.71 GBX585.00 x
2009-12-31 GBX0.58 GBX585.00 x
2010-12-31 GBX0.68 GBX585.00 x
2011-12-31 GBX0.59 GBX585.00 x
2012-12-31 GBX0.61 GBX585.00 x
2013-12-31 GBX0.75 GBX585.00 x
2014-12-31 GBX0.79 GBX585.00 x
2015-12-31 GBX0.90 GBX585.00 x
2016-12-31 GBX0.86 GBX585.00 x
2017-12-31 GBX0.94 GBX585.00 x
2018-12-31 GBX1.00 GBX585.00 x
2019-12-31 GBX0.89 GBX585.00 x
2020-12-31 GBX0.98 GBX585.00 x
2021-12-31 GBX1.50 GBX585.00 x
2022-12-31 GBX1.67 GBX585.00 x
2023-12-31 GBX1.69 GBX585.00 x
2024-12-31 GBX1.82 GBX585.00 x
2025-12-31 GBX2.28 GBX585.00 x

Capital Efficiency Dashboard

This dashboard shows how efficiently Science Group 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): 32.20%
  • The company demonstrates strong efficiency in generating profits from shareholder equity.
  • DuPont Analysis Breakdown:
  • • Net Profit Margin: 29.80%
  • • Asset Turnover: 0.68x
  • • Equity Multiplier: 1.58x
  • Recent ROE (32.20%) is above the historical average (5.47%), indicating improving capital efficiency.

Historical Capital Efficiency Metrics

Year Return on Equity Net Profit Margin Asset Turnover Equity Multiplier Economic Value Added
2004 -4.01% -5.06% 0.49x 1.61x GBX-3.10 Million
2005 5.44% 5.70% 0.55x 1.73x GBX-1.05 Million
2006 -12.22% -10.70% 0.65x 1.75x GBX-4.60 Million
2007 -18.84% -14.21% 0.69x 1.93x GBX-5.00 Million
2008 -11.35% -6.01% 0.83x 2.28x GBX-3.28 Million
2009 -23.19% -12.57% 0.86x 2.14x GBX-4.22 Million
2010 10.09% 11.02% 0.54x 1.71x GBX20.30K
2011 9.80% 10.98% 0.57x 1.57x GBX-54.00K
2012 12.37% 14.03% 0.56x 1.58x GBX598.90K
2013 14.91% 15.14% 0.61x 1.62x GBX1.53 Million
2014 10.27% 12.13% 0.56x 1.52x GBX91.10K
2015 7.54% 8.99% 0.53x 1.57x GBX-915.10K
2016 7.64% 7.45% 0.54x 1.90x GBX-851.30K
2017 8.00% 7.39% 0.53x 2.03x GBX-755.90K
2018 10.47% 8.81% 0.65x 1.84x GBX191.20K
2019 -5.05% -3.20% 0.71x 2.24x GBX-5.46 Million
2020 17.01% 9.56% 0.80x 2.22x GBX2.90 Million
2021 14.42% 11.77% 0.70x 1.75x GBX2.93 Million
2022 13.50% 12.23% 0.68x 1.63x GBX2.74 Million
2023 7.08% 4.87% 0.86x 1.70x GBX-2.27 Million
2024 14.31% 10.86% 0.78x 1.68x GBX3.62 Million
2025 32.20% 29.80% 0.68x 1.58x GBX22.94 Million

Industry Comparison

This section compares Science Group plc's net assets metrics with peer companies in the Consulting Services industry.

Industry Context

  • Industry: Consulting Services
  • Average net assets among peers: $391,226,058
  • Average return on equity (ROE) among peers: 7.54%

Peer Company Comparison

Company Net Assets Return on Equity Debt-to-Equity Market Cap
Science Group plc (SAG) GBX103.32 Million -4.01% 0.58x $2.92 Million
Begbies Traynor Group PLC (BEG) $58.06 Million 4.19% 0.86x $2.37 Million
GlobalData PLC (DATA) $420.90 Million 7.03% 0.56x $7.91 Million
Elixirr International Plc (ELIX) $95.92 Million 13.42% 0.34x $4.15 Million
Experian PLC (EXPN) $2.80 Billion 24.73% 1.85x $277.91 Million
Fintel PLC (FNTL) $102.90 Million 6.90% 0.43x $2.24 Million
Gateley (Holdings) Plc (GTLY) $-933.00K 0.00% 0.00x $904.78K
Manolete Partners PLC (MANO) $2.23 Million 4.25% 1.36x $202.56K
Public Policy Holding Company Inc (PPHC) $27.72 Million -5.46% 0.96x $2.82 Million
Ricardo (RCDO) $13.25 Million 12.84% 0.42x $501.84

About Science Group plc

LSE:SAG UK Consulting Services
Market Cap
$2.92 Million
GBX23.98 Billion GBX
Market Cap Rank
#29522 Global
#598 in UK
Share Price
GBX585.00
Change (1 day)
+0.00%
52-Week Range
GBX510.00 - GBX612.00
All Time High
GBX612.00
Categories
Companies in UK Consulting Services
About

Science Group plc, a services and systems company, operates in the science, technology, and engineering applications in the United Kingdom, rest of European Countries, North America, Asia, and internationally. The company offers advisory, product development, and regulatory services. It is also involved in the design, development, and manufacture of submarine atmosphere management systems; and de… Read more