Science in Sport plc
Science in Sport plc, together with its subsidiaries, develops, manufactures, and markets sports nutrition products for professional athletes and sports enthusiasts in the United Kingdom, the United States, Europe, and internationally. It operates through the Science in Sport and PhD Nutrition segments. The company offers energy products, including bars, gels, powders, and shots; hydration produc… Read more
Science in Sport plc (SIS) - Net Assets
Latest net assets as of December 2024: GBX32.80 Million GBX
Based on the latest financial reports, Science in Sport plc (SIS) has net assets worth GBX32.80 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 (GBX66.69 Million) and total liabilities (GBX33.89 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 | GBX32.80 Million |
| % of Total Assets | 49.18% |
| Annual Growth Rate | 28.67% |
| 5-Year Change | -31.74% |
| 10-Year Change | 172.94% |
| Growth Volatility | 85.4 |
Science in Sport plc - Net Assets Trend (2010–2024)
This chart illustrates how Science in Sport 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 Science in Sport plc (2010–2024)
The table below shows the annual net assets of Science in Sport plc from 2010 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | GBX32.80 Million | +12.83% |
| 2023-12-31 | GBX29.07 Million | -27.86% |
| 2022-12-31 | GBX40.29 Million | -8.58% |
| 2021-12-31 | GBX44.07 Million | -8.27% |
| 2020-12-31 | GBX48.05 Million | +6.31% |
| 2019-12-31 | GBX45.20 Million | -9.27% |
| 2018-12-31 | GBX49.82 Million | +118.42% |
| 2017-12-31 | GBX22.81 Million | +110.81% |
| 2016-12-31 | GBX10.82 Million | -9.96% |
| 2015-12-31 | GBX12.02 Million | +173.34% |
| 2014-12-31 | GBX4.40 Million | +79.30% |
| 2014-03-31 | GBX2.45 Million | +263.68% |
| 2013-03-31 | GBX674.14K | -12.61% |
| 2012-03-31 | GBX771.38K | -19.75% |
| 2010-12-31 | GBX961.21K | -- |
Equity Component Analysis
This analysis shows how different components contribute to Science in Sport 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 5723.2% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | GBX23.23 Million | 70.82% |
| Other Comprehensive Income | GBX-63.00K | -0.19% |
| Other Components | GBX55.18 Million | 168.25% |
| Total Equity | GBX32.80 Million | 100.00% |
Science in Sport plc Competitors by Market Cap
The table below lists competitors of Science in Sport plc ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
341170
KO:341170
|
$9.38K |
|
Sofiva Genomics Co.,Ltd.
TWO:6615
|
$9.38K |
|
PLASTIC INDUSTRY (MAURITIUS) LTD
SEM:PIM
|
$9.40K |
|
102950
KO:102950
|
$9.40K |
|
SAPIENT CORPORATION
BE:SPC
|
$9.37K |
|
Nations Trust Bank PLC
CM:NTBN0000
|
$9.37K |
|
MBH Corporation PLC
PINK:MBHCF
|
$9.37K |
|
ORMESTER V.NY.M.RT.UF 100
F:2OM0
|
$9.37K |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Science in Sport plc's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 29,066,000 to 32,796,000, a change of 3,730,000 (12.8%).
- Net loss of 4,742,000 reduced equity.
- New share issuances of 8,500,000 increased equity.
- Other comprehensive income increased equity by 21,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | GBX-4.74 Million | -14.46% |
| Share Issuances | GBX8.50 Million | +25.92% |
| Other Comprehensive Income | GBX21.00K | +0.06% |
| Other Changes | GBX-49.00K | -0.15% |
| Total Change | GBX- | 12.83% |
Book Value vs Market Value Analysis
This analysis compares Science in Sport 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: 206.34x
- 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 675.44x to 206.34x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2010-12-31 | GBX0.05 | GBX33.50 | x |
| 2013-03-31 | GBX0.03 | GBX33.50 | x |
| 2014-03-31 | GBX0.14 | GBX33.50 | x |
| 2014-12-31 | GBX0.18 | GBX33.50 | x |
| 2015-12-31 | GBX0.44 | GBX33.50 | x |
| 2016-12-31 | GBX0.25 | GBX33.50 | x |
| 2017-12-31 | GBX0.49 | GBX33.50 | x |
| 2018-12-31 | GBX0.70 | GBX33.50 | x |
| 2019-12-31 | GBX0.37 | GBX33.50 | x |
| 2020-12-31 | GBX0.37 | GBX33.50 | x |
| 2021-12-31 | GBX0.33 | GBX33.50 | x |
| 2022-12-31 | GBX0.29 | GBX33.50 | x |
| 2023-12-31 | GBX0.17 | GBX33.50 | x |
| 2024-12-31 | GBX0.16 | GBX33.50 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Science in Sport 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): -14.46%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -9.14%
- • Asset Turnover: 0.78x
- • Equity Multiplier: 2.03x
- Recent ROE (-14.46%) is above the historical average (-17.71%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2010 | 11.41% | 2.37% | 3.52x | 1.37x | GBX13.55K |
| 2013 | -14.42% | -1.76% | 1.79x | 4.59x | GBX-164.65K |
| 2014 | -39.11% | -14.01% | 1.59x | 1.75x | GBX-1.20 Million |
| 2014 | -29.37% | -15.26% | 1.37x | 1.41x | GBX-1.73 Million |
| 2015 | -12.56% | -15.98% | 0.70x | 1.13x | GBX-2.71 Million |
| 2016 | -24.44% | -21.60% | 0.92x | 1.23x | GBX-3.73 Million |
| 2017 | -15.81% | -23.09% | 0.61x | 1.12x | GBX-5.89 Million |
| 2018 | -11.79% | -27.56% | 0.35x | 1.21x | GBX-10.86 Million |
| 2019 | -12.43% | -11.11% | 0.86x | 1.30x | GBX-10.14 Million |
| 2020 | -3.60% | -3.43% | 0.80x | 1.31x | GBX-6.53 Million |
| 2021 | -15.47% | -10.90% | 0.85x | 1.68x | GBX-11.22 Million |
| 2022 | -27.08% | -17.11% | 0.84x | 1.88x | GBX-14.94 Million |
| 2023 | -38.80% | -18.00% | 0.89x | 2.42x | GBX-14.19 Million |
| 2024 | -14.46% | -9.14% | 0.78x | 2.03x | GBX-8.02 Million |
Industry Comparison
This section compares Science in Sport plc's net assets metrics with peer companies in the Packaged Foods industry.
Industry Context
- Industry: Packaged Foods
- Average net assets among peers: $68,249,901
- Average return on equity (ROE) among peers: -842.44%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Science in Sport plc (SIS) | GBX32.80 Million | 11.41% | 1.03x | $9.38K |
| Anpario Plc (ANP) | $33.15 Million | 12.07% | 0.15x | $11.75K |
| Applied Nutrition Plc (APN) | $48.02 Million | 38.84% | 0.24x | $77.41K |
| Benchmark Holdings Plc (BMK) | $279.60 Million | -4.14% | 0.72x | $16.51K |
| Carr's Group plc (CARR) | $21.37 Million | 13.66% | 1.34x | $8.72K |
| Fevara plc (FVA) | $110.09 Million | 8.75% | 0.84x | $141.81 |
| Greencore Group (GNC) | $134.90 Million | -20.93% | 5.22x | $143.86K |
| Ocean Harvest Technology Group PLC (OHT) | $5.11 Million | -66.62% | 0.08x | $153.13 |
| Premier Foods PLC (PFD) | $-18.00 Million | 0.00% | 0.00x | $202.13K |
| MicroSalt PLC (SALT) | $11.00K | -7563.64% | 11.55x | $3.48K |