Valuation: Warpaint London PLC

Market Cap 176M 239M 206M 194M 332M 22.89B 337M 2.28B 893M 11.45B 897M 878M 38.13B P/E 2026 *
12.7x
P/E 2027 * 12x
Enterprise Value 161M 219M 189M 178M 304M 20.95B 308M 2.08B 817M 10.48B 821M 803M 34.9B EV / Sales 2026 *
1.5x
EV / Sales 2027 * 1.41x
Free-Float
58.31%
Yield 2026 *
5.96%
Yield 2027 * 6.01%
1 week+2.33%
Current month+7.32%
1 month+24.29%
3 months+24.29%
6 months-6.38%
Current year+14.29%
1 week 210
Extreme 210
225
1 month 175
Extreme 175
225
Current year 165
Extreme 165
279.49
1 year 165
Extreme 165
325
3 years 165
Extreme 165
650
5 years 101.11
Extreme 101.11
650
10 years 35
Extreme 35
650
Manager TitleAgeSince
Chief Executive Officer 64 2016-07-03
Chief Executive Officer 63 2016-07-03
Director of Finance/CFO 63 2016-10-31
Director TitleAgeSince
Chairman 81 2016-10-31
Director/Board Member 63 2016-07-03
Director/Board Member 64 2016-07-03
Date Insider Type Main position Quantity % Market Cap.
2/12/25 Buy

Director

2,500 0.0031%
12/5/24 Free

Chief Financial Officer

120,000 0.1544%
12/5/24 Free 75,000 0.0965%
Change 5-day change 1-year change 3-year change Capi.($)
0.00%+2.33%-30.60%-25.42% 239M
+1.46%-3.37%-4.45%-6.77% 228B
+0.24%-3.61%+28.48% - 48.72B
+1.54%+2.45%+85.71% - 10.34B
-1.94%-4.85%+36.57%-44.37% 8.79B
-2.58%-2.65%+7.83%+7.31% 5.94B
+0.51%-2.37%-25.05%-21.43% 5.53B
+1.40%-5.32%+0.56%-13.20% 3.58B
-0.30%-3.95%-31.73%-48.53% 3.31B
+2.27%+1.45%-17.21%-46.99% 2.51B
Average +0.28%-2.03%+5.01%-24.93% 31.71B
Weighted average by Cap. +1.06%-4.22%+4.21%-9.07%

Financials

2026 *2027 *
Net sales 108M 146M 126M 119M 203M 13.98B 206M 1.39B 545M 6.99B 548M 536M 23.29B 114M 154M 133M 126M 215M 14.8B 218M 1.47B 577M 7.4B 580M 567M 24.65B
Net income 14.1M 19.09M 16.49M 15.51M 26.52M 1.83B 26.91M 182M 71.32M 915M 71.68M 70.12M 3.05B 15M 20.31M 17.54M 16.5M 28.21M 1.95B 28.63M 194M 75.87M 973M 76.25M 74.6M 3.24B
Net Debt -14.98M -20.28M -17.51M -16.48M -28.17M -1.94B -28.58M -193M -75.74M -972M -76.12M -74.47M -3.24B -15.52M -21.02M -18.16M -17.08M -29.2M -2.01B -29.63M -200M -78.53M -1.01B -78.92M -77.21M -3.36B
Logo Warpaint London PLC
Warpaint London PLC is a United Kingdom-based specialist supplier of color cosmetics and owner of the W7, Technic, Skin & Tan, Super Facialist, Barry M, Dirty Works and Fish Soho brands. The Company’s segments include Branded and Close-out. The Branded segment relates to the sale of own branded products. The Close-out segment relates to the purchase of third-party stock which is then repackaged for sale. The Company's W7 brand is sold in the United Kingdom primarily to major retailers and internationally to local distributors or retail chains. The Company's Technic brand is sold in the United Kingdom and continental Europe with a significant focus on the gifting market, principally for high street retailers and supermarkets. Its Technic business also produces and sells white label cosmetics for several major high street retailers. In addition, it supplies cosmetics under its other brand names of Man'stuff, Body Collection and Chit Chat, each targeting a different demographic.
Employees
187
Date Price Change Volume
26-08-18 GBX 220.00 0.00% 66,872
26-08-17 GBX 220.00 +0.92% 159,609
26-08-14 GBX 218.00 +1.40% 297,776
26-08-13 GBX 215.00 0.00% 109,022
26-08-12 GBX 215.00 0.00% 102,252
Trader
Investor
Global
Quality
ESG MSCI
B
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
2.200GBP
Average target price
3.383GBP
Spread / Average Target
+53.79%

Annual profits - Rate of surprise