Editing Arctic Shores
The edit can be undone. Please check the comparison below to verify that this is what you want to do, and then publish the changes below to finish undoing the edit.
Latest revision | Your text | ||
Line 4,266: | Line 4,266: | ||
!Arctic Shores Limited | !Arctic Shores Limited | ||
!Sova Assessment Limited | !Sova Assessment Limited | ||
! | ! | ||
! | ! | ||
! | ! | ||
Line 4,273: | Line 4,273: | ||
!Average (median) | !Average (median) | ||
|- | |- | ||
! colspan=" | ! colspan="6" |Relative valuation data | ||
! | |||
! | |||
! | |||
|- | |- | ||
|Local currency | |Local currency | ||
|GBP | |GBP | ||
|GBP | |GBP | ||
| | | | ||
| | | | ||
| | | | ||
Line 4,285: | Line 4,288: | ||
|N/A | |N/A | ||
|- | |- | ||
|Current market capitalisation (local currency) | |Current market capitalisation (local currency, million) | ||
|19,676,452 | |19,676,452 | ||
|38,612,397 | |38,612,397 | ||
| | | | ||
| | | | ||
| | | | ||
Line 4,298: | Line 4,301: | ||
|N/A | |N/A | ||
|2,497,334 | |2,497,334 | ||
| | | | ||
| | | | ||
| | | | ||
Line 4,308: | Line 4,311: | ||
|N/A | |N/A | ||
|3,891,612 | |3,891,612 | ||
| | | | ||
| | | | ||
| | | | ||
Line 4,318: | Line 4,321: | ||
|N/A | |N/A | ||
|55.83% | |55.83% | ||
| | | | ||
| | | | ||
Line 4,324: | Line 4,326: | ||
| | | | ||
| | | | ||
|N/A | |||
|- | |- | ||
|Current cash | |Current cash | ||
|5,480,754 | |5,480,754 | ||
|3,352,065 | |3,352,065 | ||
| | | | ||
| | | | ||
| | | | ||
Line 4,338: | Line 4,341: | ||
|1,215,278 | |1,215,278 | ||
|4,012,780 | |4,012,780 | ||
| | | | ||
| | | | ||
| | | | ||
Line 4,345: | Line 4,348: | ||
|N/A | |N/A | ||
|- | |- | ||
! colspan=" | ! colspan="6" |Relative valuation metrics | ||
! | |||
! | |||
! | |||
|- | |- | ||
|Enterprise value/sales (x) | |Enterprise value/sales (x) | ||
|N/A | |N/A | ||
|10.09 | |10.09 | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | |||
|- | |- | ||
|Growth-adjusted enterprise value/sales ratio | |Growth-adjusted enterprise value/sales ratio | ||
|N/A | |N/A | ||
|0.18 | |0.18 | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | |||
|- | |- | ||
! colspan=" | ! colspan="6" |Absolute valuation data | ||
! | |||
! | |||
! | |||
|- | |- | ||
|Lifecycle growth stage | |Lifecycle growth stage | ||
|Stage 1 (of 4) | |Stage 1 (of 4) | ||
|Stage 1 (of 4) | |Stage 1 (of 4) | ||
| | | | ||
| | | | ||
| | | | ||
Line 4,382: | Line 4,391: | ||
|N/A | |N/A | ||
|22.08% | |22.08% | ||
| | | | ||
| | | | ||
| | | | ||
Line 4,392: | Line 4,401: | ||
|N/A | |N/A | ||
|(78.39)% | |(78.39)% | ||
| | | | ||
| | | | ||
| | | | ||
Line 4,402: | Line 4,411: | ||
|N/A | |N/A | ||
|(0.27)% | |(0.27)% | ||
| | | | ||
| | | | ||
| | | | ||
Line 4,469: | Line 4,478: | ||
|Cost of goods sold as a proportion of revenue (%) | |Cost of goods sold as a proportion of revenue (%) | ||
|22.08% | |22.08% | ||
| | | | ||
| | | | ||
|36.13% | |36.13% | ||
Line 4,475: | Line 4,484: | ||
|Operating expenses as a proportion of revenue (%) | |Operating expenses as a proportion of revenue (%) | ||
|(78.39)% | |(78.39)% | ||
| | | | ||
| | | | ||
|174.39% | |174.39% | ||
Line 4,481: | Line 4,490: | ||
|Tax rate (%) | |Tax rate (%) | ||
|(0.27)% | |(0.27)% | ||
| | | | ||
| | | | ||
|(1.94)% | |(1.94)% | ||
Line 4,574: | Line 4,583: | ||
|+Stage 2 | |+Stage 2 | ||
! | ! | ||
! | ! | ||
! | ! | ||
! | ! | ||
Line 4,580: | Line 4,589: | ||
|- | |- | ||
|Cost of goods sold as a proportion of revenue (%) | |Cost of goods sold as a proportion of revenue (%) | ||
| | | | ||
| | | | ||
| | | | ||
Line 4,586: | Line 4,595: | ||
|- | |- | ||
|Operating expenses as a proportion of revenue (%) | |Operating expenses as a proportion of revenue (%) | ||
| | | | ||
| | | | ||
| | | | ||
Line 4,592: | Line 4,601: | ||
|- | |- | ||
|Tax rate (%) | |Tax rate (%) | ||
| | | | ||
| | | | ||
| | | | ||
Line 4,686: | Line 4,695: | ||
|+Stage 4 | |+Stage 4 | ||
! | ! | ||
! | ! | ||
! | ! | ||
! | ! | ||
Line 4,692: | Line 4,701: | ||
|- | |- | ||
|Cost of goods sold as a proportion of revenue (%) | |Cost of goods sold as a proportion of revenue (%) | ||
| | | | ||
| | | | ||
| | | | ||
| | |||
|- | |- | ||
|Operating expenses as a proportion of revenue (%) | |Operating expenses as a proportion of revenue (%) | ||
| | | | ||
| | | | ||
| | | | ||
| | |||
|- | |- | ||
|Tax rate (%) | |Tax rate (%) | ||
| | | | ||
| | | | ||
| | | | ||
| | |||
|- | |- | ||
|Depreciation and amortisation rate (%) | |Depreciation and amortisation rate (%) | ||
| | | | ||
| | | | ||
| | | | ||
| | |||
|- | |- | ||
|Fixed Capital Investment (FCInv) as a proportion of revenue (%) | |Fixed Capital Investment (FCInv) as a proportion of revenue (%) | ||
| | | | ||
| | | | ||
| | | | ||
| | |||
|- | |- | ||
|Working Capital Investment (WCInv) as a proportion of revenue (%) | |Working Capital Investment (WCInv) as a proportion of revenue (%) | ||
| | | | ||
| | | | ||
| | | | ||
| | |||
|- | |- | ||
|Net borrowing as a proportion of revenue (%) | |Net borrowing as a proportion of revenue (%) | ||
| | | | ||
| | | | ||
| | | | ||
| | |||
|- | |- | ||
|Interest expense as a proportion of revenue (%) | |Interest expense as a proportion of revenue (%) | ||
| | | | ||
| | | | ||
| | | | ||
| | |||
|} | |} | ||
{| class="wikitable" | {| class="wikitable" | ||
Line 5,441: | Line 5,450: | ||
|} | |} | ||
{| class="wikitable" | {| class="wikitable" | ||
|+Workday, Inc. | |+Workday, Inc. | ||
! | ! | ||
!31/01/2018 | !31/01/2018 | ||
Line 6,408: | Line 6,417: | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
|- | |- | ||
Line 6,417: | Line 6,426: | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
|- | |- | ||
Line 6,426: | Line 6,435: | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
|- | |- |