| TIDM | MAB1 |
|---|---|
| Ticker Code | MAB1.L |
| ISIN | GB00BQSBH502 |
| Currency | GBX |
| Issue Country | GB |
| Sector | NMX302010 |
| Year End | 31-Dec-25 |
| Shares in Issue | 57.54m |
|---|---|
| Market Cap. | £303.25m |
| Market Size | 500 |
| PE Ratio | 20.26923 |
| Earnings | 26.00 |
| Dividend | 22.00 |
| Yield | 4.175% |
| # of Trades | 120 |
|---|---|
| Vol Sold | 8,788 |
| Vol Bought | 40,465 |
| 52 Week High | 924.00 |
| 52 Week High Date | 03-Jul-2025 |
| 52 Week Low | 496.50 |
| 52 Week Low Date | 05-May-2026 |
| Standard | IFRS | IFRS | IFRS | IFRS | IFRS |
|---|---|---|---|---|---|
| Millions | Millions | Millions | Millions | Millions | |
| Income Statement | 31 Dec '25 | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 |
| Revenue | 318.77 | 266.54 | 239.53 | 230.82 | 188.66 |
| Operating Profit / Loss | 24.57 | 23.43 | 14.01 | 17.77 | 22.29 |
| Net Interest | (0.61) | (0.68) | (1.14) | (1.13) | (0.12) |
| Pre Tax Profit | 22.10 | 22.89 | 16.18 | 17.35 | 23.18 |
| Post Tax Profit | 15.36 | 16.08 | 12.46 | 12.78 | 19.27 |
| Profit for the Period | 15.36 | 16.08 | 12.46 | 12.78 | 19.27 |
| Equity Holders of Parent Company | 15.07 | 15.90 | 13.47 | 12.24 | 18.72 |
| Minority Interests | 0.28 | 0.19 | (1.01) | 0.54 | 0.55 |
| Continuing EPS | |||||
| Earnings per Share (Basic) | 26.00p | 27.60p | 23.60p | 21.80p | 35.20p |
| Earnings per Share (Diluted) | 25.80p | 27.40p | 23.50p | 21.60p | 35.00p |
| Earnings per Share (Adjusted) | 44.50p | 39.20p | 23.60p | 37.80p | 37.10p |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | 26.00p | 27.60p | 23.60p | 21.80p | 35.20p |
| Earnings per Share (Diluted) | 25.80p | 27.40p | 23.50p | 21.60p | 35.00p |
| Earnings per Share (Adjusted) | 44.50p | 39.20p | 23.60p | 37.80p | 37.10p |
| Dividend per Share | 22.50p | 28.20p | 28.10p | 28.10p | 28.10p |
| Millions | Millions | Millions | Millions | Millions | |
| Balance Sheet | 31 Dec '25 | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 |
| Non-Current Assets | |||||
| Intangible Assets | 123.61 | 102.27 | 105.36 | 109.71 | 17.86 |
| Property, Plant and Equipment | 12.26 | 9.01 | 8.08 | 10.00 | 5.12 |
| Investments | 4.99 | 14.82 | 12.30 | 11.39 | 15.22 |
| Investment Properties | n/a | n/a | n/a | n/a | n/a |
| Other Financial Assets | n/a | 0.21 | 0.30 | 0.32 | 0.22 |
| Other Non-Current Assets | 0.69 | 1.09 | 1.07 | 2.63 | 2.97 |
| Total Non-Current Assets | 141.56 | 127.39 | 127.12 | 134.04 | 41.39 |
| Current Assets | |||||
| Inventories | n/a | n/a | n/a | n/a | n/a |
| Trade and Other Receivables | 13.26 | 9.76 | 9.32 | 10.29 | 6.34 |
| Cash at Bank and in Hand | 26.19 | 23.68 | 21.94 | 25.46 | 34.41 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 0.43 | n/a | n/a | n/a | 0.14 |
| Total Current Assets | 39.88 | 33.44 | 31.26 | 35.75 | 40.89 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 181.43 | 160.83 | 158.38 | 169.79 | 82.28 |
| Current Liabilities | |||||
| Borrowings | 12.64 | 5.95 | 6.76 | 7.74 | 0.39 |
| Other Current Liabilities | 58.80 | 49.27 | 45.95 | 42.89 | 32.19 |
| Total Current Liabilities | 71.43 | 55.22 | 52.70 | 50.63 | 32.59 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 5.61 | 12.11 | 14.23 | 19.61 | 2.20 |
| Provisions | 12.53 | 11.39 | 11.42 | 14.66 | 6.47 |
| Other Non-Current Liabilities | 15.96 | 7.02 | 5.62 | 9.45 | 0.03 |
| Total Non-Current Liabilities | 34.10 | 30.52 | 31.27 | 43.72 | 8.71 |
| Net Assets | 75.90 | 75.09 | 74.41 | 75.44 | 40.99 |
| Capital and Reserves | |||||
| Share Capital | 0.06 | 0.06 | 0.06 | 0.06 | 0.05 |
| Share Premium Account | 55.16 | 55.16 | 48.16 | 48.16 | 9.78 |
| Other Reserves | 7.36 | 4.33 | 6.07 | 4.53 | 28.95 |
| Retained Earnings | 11.56 | 14.11 | 15.92 | 15.15 | 25.41 |
| Shareholders Funds | 74.14 | 73.66 | 70.20 | 67.90 | 38.78 |
| Minority Interests / Other Equity | 1.76 | 1.43 | 4.21 | 7.55 | 2.21 |
| Total Equity | 75.90 | 75.09 | 74.41 | 75.44 | 40.99 |
| 31 Dec '25 | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | |
| Operating Margin | 7.71% | 8.79% | 5.85% | 7.70% | 11.81% |
| Return on Capital Employed | n/a | n/a | n/a | n/a | n/a |
| Dividend Cover | 1.98 | 1.39 | 0.84 | 1.35 | 1.32 |
| Dividend Yield | 3.30 | 4.60 | 3.40 | 5.30 | 1.90 |
| PE Ratio | 15.50 | 15.60 | 34.70 | 14.00 | 39.10 |
| PEG | 1.10 | 0.20 | n/a | 0.20 | n/a |
| Dividend per Share Growth | (20.21%) | 0.36% | (0.35%) | n/a | n/a |
| Net Asset Value per Share | (82.23p) | (46.83p) | (53.40p) | (59.12p) | 39.91p |