Valuation: Warpaint London PLC

Market Cap 167M 225M 195M 182M 314M 21.45B 319M 2.14B 838M 10.75B 846M 828M 35.55B P/E 2026 *
12x
P/E 2027 * 11.3x
Enterprise Value 152M 205M 177M 166M 286M 19.53B 291M 1.94B 763M 9.79B 771M 754M 32.36B EV / Sales 2026 *
1.41x
EV / Sales 2027 * 1.33x
Free-Float
58.45%
Yield 2026 *
6.34%
Yield 2027 * 6.39%
1 day+2.22%
1 week+0.98%
Current month+0.98%
1 month+4.55%
3 months+21.76%
6 months+3.50%
Current year+7.53%
1 week 197
Extreme 197
215
1 month 175
Extreme 175
215
Current year 165
Extreme 165
279.49
1 year 165
Extreme 165
360
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.($)
+2.22%+0.98%-40.86%-26.07% 225M
-1.15%-0.27%+0.98%-5.51% 238B
+1.74%+3.19%+39.07% - 52.35B
+1.72%+20.16%+75.17% - 10.21B
+6.72%+14.74%+36.00%-41.56% 9.17B
+2.90%+9.08%+8.91%+14.91% 6.22B
+6.69%+18.82%-1.43%-24.76% 5.81B
+3.34%-1.27%+5.00%-17.26% 3.94B
-0.31%-5.82%-30.37%-47.53% 3.35B
-0.48%+0.89%-19.91%-49.71% 2.52B
Average +2.34%+5.50%+7.26%-24.69% 33.13B
Weighted average by Cap. -0.10%+1.59%+9.91%-7.81%

Financials

2026 *2027 *
Net sales 108M 145M 126M 117M 203M 13.84B 206M 1.38B 541M 6.94B 546M 534M 22.94B 114M 154M 133M 124M 215M 14.65B 218M 1.46B 573M 7.34B 578M 565M 24.28B
Net income 14.1M 19.03M 16.46M 15.37M 26.52M 1.81B 26.94M 180M 70.78M 908M 71.45M 69.89M 3B 15M 20.24M 17.51M 16.35M 28.21M 1.93B 28.66M 192M 75.3M 966M 76.01M 74.35M 3.19B
Net Debt -14.98M -20.21M -17.48M -16.32M -28.17M -1.92B -28.61M -192M -75.17M -964M -75.89M -74.23M -3.19B -15.52M -20.95M -18.12M -16.92M -29.2M -1.99B -29.66M -199M -77.93M -999M -78.67M -76.95M -3.3B
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
26-08-07 GBX 207.00 +2.22% 176,478
26-08-06 GBX 202.50 +1.25% 373,321
26-08-05 GBX 200.00 -4.76% 404,588
26-08-04 GBX 210.00 +2.44% 275,912
26-08-03 GBX 205.00 0.00% 194,177
Trader
Investor
Global
Quality
ESG MSCI
B
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
2.070GBP
Average target price
3.383GBP
Spread / Average Target
+63.45%

Annual profits - Rate of surprise