Warpaint London PLC (W7L) - Net Assets
Based on the latest financial reports, Warpaint London PLC (W7L) has net assets worth GBX73.47 Million GBX (≈ $8.94K USD) as of June 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (GBX105.19 Million ≈ $12.80K USD) and total liabilities (GBX31.72 Million ≈ $3.86K 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 W7L financial resilience to evaluate the company's liquid asset resilience ratio.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | GBX73.47 Million |
| % of Total Assets | 69.84% |
| Annual Growth Rate | 20.45% |
| 5-Year Change | 96.13% |
| 10-Year Change | 640.12% |
| Growth Volatility | 53.68 |
Warpaint London PLC - Net Assets Trend (2013–2024)
This chart illustrates how Warpaint London PLC's net assets have evolved over time, based on quarterly financial data. Also explore balance sheet size of Warpaint London PLC for the complete picture of this company's asset base.
Annual Net Assets for Warpaint London PLC (2013–2024)
The table below shows the annual net assets of Warpaint London PLC from 2013 to 2024. For live valuation and market cap data, see market cap of Warpaint London PLC.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | GBX73.29 Million ≈ $8.92K |
+56.59% |
| 2023-12-31 | GBX46.80 Million ≈ $5.69K |
+23.89% |
| 2022-12-31 | GBX37.78 Million ≈ $4.60K |
+4.50% |
| 2021-12-31 | GBX36.15 Million ≈ $4.40K |
-3.26% |
| 2020-12-31 | GBX37.37 Million ≈ $4.55K |
-6.14% |
| 2019-12-31 | GBX39.81 Million ≈ $4.84K |
-2.94% |
| 2018-12-31 | GBX41.02 Million ≈ $4.99K |
+1.47% |
| 2017-12-31 | GBX40.42 Million ≈ $4.92K |
+183.12% |
| 2016-12-31 | GBX14.28 Million ≈ $1.74K |
+44.18% |
| 2015-12-31 | GBX9.90 Million ≈ $1.20K |
+28.81% |
| 2014-12-31 | GBX7.69 Million ≈ $935.41 |
-18.78% |
| 2013-12-31 | GBX9.47 Million ≈ $1.15K |
-- |
Equity Component Analysis
This analysis shows how different components contribute to Warpaint London 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 1832400000.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | GBX18.32 Million | 25.00% |
| Common Stock | GBX20.17 Million | 27.52% |
| Other Comprehensive Income | GBX685.00K | 0.93% |
| Other Components | GBX34.11 Million | 46.54% |
| Total Equity | GBX73.29 Million | 100.00% |
Warpaint London PLC Competitors by Market Cap
The table below lists competitors of Warpaint London PLC ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
CANNABIS POLAND AB ZY-10
F:8TE
|
$1.75 Million |
|
Northcliff Citranusa Indonesia Tbk PT
JK:SKYB
|
$1.75 Million |
|
Colibri Resource Corp
V:CBI
|
$1.75 Million |
|
Portofino Resources Inc
V:POR
|
$1.75 Million |
|
KATORO GOLD PLC LS-01
F:622
|
$1.74 Million |
|
Fram Skandinavien AB Series B
ST:FRAM-B
|
$1.74 Million |
|
Nilsson Special Vehicles publ AB
ST:NILS
|
$1.74 Million |
|
Knights Group Holdings plc
LSE:KGH
|
$1.74 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Warpaint London PLC's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 46,805,000 to 73,294,000, a change of 26,489,000 (56.6%).
- Net income of 18,233,000 contributed positively to equity growth.
- Dividend payments of 7,379,000 reduced retained earnings.
- New share issuances of 15,245,000 increased equity.
- Other comprehensive income increased equity by 69,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | GBX18.23 Million | +24.88% |
| Dividends Paid | GBX7.38 Million | -10.07% |
| Share Issuances | GBX15.24 Million | +20.8% |
| Other Comprehensive Income | GBX69.00K | +0.09% |
| Other Changes | GBX321.00K | +0.44% |
| Total Change | GBX- | 56.59% |
Book Value vs Market Value Analysis
This analysis compares Warpaint London 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: 188.67x
- 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 1206.78x to 188.67x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2013-12-31 | GBX0.15 | GBX177.00 | x |
| 2014-12-31 | GBX0.12 | GBX177.00 | x |
| 2015-12-31 | GBX0.15 | GBX177.00 | x |
| 2016-12-31 | GBX0.23 | GBX177.00 | x |
| 2017-12-31 | GBX0.62 | GBX177.00 | x |
| 2018-12-31 | GBX0.53 | GBX177.00 | x |
| 2019-12-31 | GBX0.52 | GBX177.00 | x |
| 2020-12-31 | GBX0.49 | GBX177.00 | x |
| 2021-12-31 | GBX0.47 | GBX177.00 | x |
| 2022-12-31 | GBX0.49 | GBX177.00 | x |
| 2023-12-31 | GBX0.61 | GBX177.00 | x |
| 2024-12-31 | GBX0.94 | GBX177.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Warpaint London 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): 24.88%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 17.94%
- • Asset Turnover: 1.19x
- • Equity Multiplier: 1.17x
- Recent ROE (24.88%) is above the historical average (21.80%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2013 | 46.60% | 26.43% | 1.65x | 1.07x | GBX3.46 Million |
| 2014 | 48.92% | 22.16% | 1.69x | 1.31x | GBX2.99 Million |
| 2015 | 42.10% | 18.71% | 1.64x | 1.37x | GBX3.18 Million |
| 2016 | 22.00% | 13.97% | 1.20x | 1.31x | GBX1.71 Million |
| 2017 | 13.54% | 16.81% | 0.67x | 1.19x | GBX1.43 Million |
| 2018 | 8.72% | 7.37% | 0.97x | 1.22x | GBX-526.80K |
| 2019 | 3.44% | 2.78% | 0.95x | 1.30x | GBX-2.61 Million |
| 2020 | -2.67% | -2.48% | 0.88x | 1.23x | GBX-4.74 Million |
| 2021 | 7.83% | 5.66% | 1.05x | 1.32x | GBX-785.30K |
| 2022 | 16.54% | 9.76% | 1.25x | 1.36x | GBX2.47 Million |
| 2023 | 29.70% | 15.51% | 1.38x | 1.39x | GBX9.22 Million |
| 2024 | 24.88% | 17.94% | 1.19x | 1.17x | GBX10.90 Million |
Industry Comparison
This section compares Warpaint London PLC's net assets metrics with peer companies in the Household & Personal Products industry.
Industry Context
- Industry: Household & Personal Products
- Average net assets among peers: $1,077,961,920
- Average return on equity (ROE) among peers: 13.31%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Warpaint London PLC (W7L) | GBX73.47 Million | 46.60% | 0.43x | $1.74 Million |
| Cel AI PLC (CLAI) | $-83.24K | 0.00% | 0.00x | $87.49K |
| Creightons Plc (CRL) | $7.14 Million | 7.85% | 0.50x | $179.26K |
| McBride plc (MCB) | $51.40 Million | 32.30% | 4.90x | $3.30 Million |
| PZ Cussons PLC (PZC) | $359.40 Million | 11.80% | 0.50x | $3.93 Million |
| Revolution Beauty Group PLC (REVB) | $-17.06 Million | 0.00% | 0.00x | $368.25K |
| Reckitt Benckiser Group PLC (RKT) | $2.38 Billion | 39.33% | 1.46x | $386.42 Million |
| Unilever PLC (ULVR) | $5.76 Billion | 14.52% | 1.62x | $1.17 Billion |
| Venture Life Group PLC (VLG) | $75.66 Million | 0.69% | 0.66x | $837.60K |
About Warpaint London PLC
Warpaint London PLC, together with its subsidiaries, produces and sells cosmetics. It operates in two segments, Branded and Close-Out. The company offers cosmetic, female beauty, male grooming, self-tan, and skincare products under the W7, Technic, Man'stuff, Body Collection, Chit Chat, Skin & Tan, Super Facialist, Dirty Works, Root Perfect, Fish Soho, and MR Solutions brands. It also provides su… Read more