| TIDM | W7L |
|---|---|
| Ticker Code | W7L.L |
| ISIN | GB00BYMF3676 |
| Currency | GBX |
| Issue Country | GB |
| Sector | NMX402040 |
| Year End | 31-Dec-25 |
| Shares in Issue | 80.79m |
|---|---|
| Market Cap. | £141.38m |
| Market Size | 2,000 |
| PE Ratio | 9.848059 |
| Earnings | 17.77 |
| Dividend | 11.50 |
| Yield | 6.571% |
| # of Trades | 106 |
|---|---|
| Vol Sold | 6,890 |
| Vol Bought | 120,945 |
| 52 Week High | 495.00 |
| 52 Week High Date | 30-May-2025 |
| 52 Week Low | 167.50 |
| 52 Week Low Date | 13-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 | 105.08 | 101.61 | 89.59 | 64.06 | 50.00 |
| Operating Profit / Loss | 18.48 | 23.99 | 18.48 | 7.97 | 3.81 |
| Net Interest | (0.38) | (0.23) | (0.36) | (0.28) | (0.09) |
| Pre Tax Profit | 18.10 | 23.76 | 18.12 | 7.69 | 3.73 |
| Post Tax Profit | 14.35 | 18.23 | 13.90 | 6.25 | 2.83 |
| Profit for the Period | 14.35 | 18.23 | 13.90 | 6.25 | 2.83 |
| Equity Holders of Parent Company | 14.35 | 18.23 | 13.90 | 6.25 | 2.83 |
| Minority Interests | n/a | n/a | n/a | n/a | n/a |
| Continuing EPS | |||||
| Earnings per Share (Basic) | 17.77p | 23.47p | 18.05p | 8.14p | 3.69p |
| Earnings per Share (Diluted) | 17.73p | 23.34p | 17.98p | 8.11p | 3.68p |
| Earnings per Share (Adjusted) | 16.68p | 22.28p | 18.40p | 10.66p | 7.80p |
| Continuing and Discontinued EPS | |||||
| Earnings per Share (Basic) | 17.77p | 23.47p | 18.05p | 8.14p | 3.69p |
| Earnings per Share (Diluted) | 17.73p | 23.34p | 17.98p | 8.11p | 3.68p |
| Earnings per Share (Adjusted) | 16.68p | 22.28p | 18.05p | 10.66p | 7.80p |
| Dividend per Share | 13.00p | 11.00p | 9.00p | 7.10p | 6.00p |
| 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 | 11.59 | 7.36 | 7.37 | 7.55 | 9.53 |
| Property, Plant and Equipment | 12.89 | 6.60 | 6.53 | 7.09 | 4.46 |
| Investments | n/a | n/a | n/a | n/a | n/a |
| Investment Properties | n/a | n/a | n/a | n/a | n/a |
| Other Financial Assets | n/a | n/a | n/a | n/a | n/a |
| Other Non-Current Assets | 4.56 | 0.57 | 0.59 | 0.43 | 0.50 |
| Total Non-Current Assets | 29.04 | 14.53 | 14.48 | 15.07 | 14.49 |
| Current Assets | |||||
| Inventories | 31.35 | 31.19 | 27.96 | 18.71 | 18.14 |
| Trade and Other Receivables | 19.96 | 16.34 | 13.53 | 11.69 | 10.32 |
| Cash at Bank and in Hand | 15.98 | 21.89 | 9.05 | 5.87 | 4.07 |
| Current Asset Investments | n/a | n/a | n/a | n/a | n/a |
| Other Current Assets | 1.85 | 1.61 | n/a | n/a | 0.55 |
| Total Current Assets | 69.14 | 71.03 | 50.55 | 36.27 | 33.08 |
| Other Assets | n/a | n/a | n/a | n/a | n/a |
| Total Assets | 98.18 | 85.56 | 65.03 | 51.35 | 47.57 |
| Current Liabilities | |||||
| Borrowings | 1.27 | 1.33 | 1.26 | 1.01 | 0.61 |
| Other Current Liabilities | 8.01 | 7.63 | 12.60 | 7.53 | 7.71 |
| Total Current Liabilities | 9.29 | 8.96 | 13.85 | 8.55 | 8.32 |
| Net Current Assets | n/a | n/a | n/a | n/a | n/a |
| Non-Current Liabilities | |||||
| Borrowings | 8.54 | 2.92 | 4.19 | 4.85 | 2.54 |
| Provisions | n/a | 0.39 | 0.18 | 0.18 | 0.56 |
| Other Non-Current Liabilities | n/a | n/a | n/a | n/a | n/a |
| Total Non-Current Liabilities | 8.54 | 3.31 | 4.37 | 5.03 | 3.09 |
| Net Assets | 80.35 | 73.29 | 46.80 | 37.78 | 36.15 |
| Capital and Reserves | |||||
| Share Capital | 20.20 | 20.17 | 19.31 | 19.19 | 19.19 |
| Share Premium Account | 34.11 | 34.11 | 19.73 | 19.36 | 19.36 |
| Other Reserves | (14.55) | (15.41) | (15.48) | (14.15) | (14.21) |
| Retained Earnings | 40.59 | 34.42 | 23.25 | 13.38 | 11.81 |
| Shareholders Funds | 80.35 | 73.29 | 46.80 | 37.78 | 36.15 |
| Minority Interests / Other Equity | n/a | n/a | n/a | n/a | n/a |
| Total Equity | 80.35 | 73.29 | 46.80 | 37.78 | 36.15 |
| 31 Dec '25 | 31 Dec '24 | 31 Dec '23 | 31 Dec '22 | 31 Dec '21 | |
| Operating Margin | 17.59% | 23.61% | 20.63% | 12.44% | 7.63% |
| Return on Capital Employed | 23.52% | 33.99% | 41.01% | 21.97% | 12.57% |
| Dividend Cover | 1.28 | 2.03 | 2.04 | 1.50 | 1.30 |
| Dividend Yield | 6.80 | 2.10 | 2.40 | 4.00 | 3.80 |
| PE Ratio | 11.50 | 23.30 | 20.40 | 16.70 | 20.10 |
| PEG | n/a | 1.10 | 0.30 | 0.50 | 0.10 |
| Dividend per Share Growth | 18.18% | 22.22% | 26.76% | 18.33% | 33.33% |
| Net Asset Value per Share | 85.11p | 81.61p | 48.82p | 37.42p | 32.95p |