-0.68%
-0.68%
-4.71%
-17.50%
34.15%
235.37%
545.59%

Company Description

Warpaint London PLC, together with its subsidiaries, provides color cosmetics.It operates through two segments, Branded and Close-Out.It provides supply chain management services; and operates as a wholesaler.


The company provides its products under the W7, Technic, Man'stuff, Body Collection, Vintage, Very Vegan, and Chit Chat brand names.Warpaint London PLC sells its products to retailers, distributors, and retail chains, as well as through online.The company operates in the United Kingdom, rest of Europe, Spain, Denmark, the United States, Australia, New Zealand, and internationally.


The company was founded in 1992 and is based in Iver, the United Kingdom.

Market Data

Last Price 516.48
Change Percentage -0.68%
Open 520
Previous Close 520
Market Cap ( Millions) 417
Volume 51871
Year High 650
Year Low 365.55
M A 50 525.38
M A 200 543.21

Financial Ratios

FCF Yield 1.15%
Dividend Yield 1.84%
ROE 35.04%
Debt / Equity 2.55%
Net Debt / EBIDTA -16.66%
Price To Book 7.83
Price Earnings Ratio 23.31
Price To FCF 86.67
Price To sales 4.22
EV / EBITDA 16.34

News

Business Breakdown

Expected Mid-Term Growth

Segment nΒ°1 -> Own Brand

Expected Growth : 12.0 %

What the company do ?

Warpaint London PLC's own brand offers a range of affordable, high-quality cosmetics and skincare products, catering to diverse consumer needs and preferences.

Why we expect these perspectives ?

Warpaint London PLC's Own Brand segment growth of 12.0% is driven by increasing demand for affordable, high-quality cosmetics, successful product launches, and effective marketing strategies. Additionally, the company's focus on e-commerce expansion, strong relationships with retailers, and efficient supply chain management have contributed to the segment's growth.

Segment nΒ°2 -> Close-out

Expected Growth : 14.0 %

What the company do ?

Close-out from Warpaint London PLC refers to the process of settling all outstanding transactions and closing the company's accounts, typically preceding a merger, acquisition, or liquidation.

Why we expect these perspectives ?

Warpaint London PLC's 14.0% growth is driven by increasing demand for its innovative, cruelty-free, and affordable beauty products. Expansion into new markets, strategic partnerships, and effective e-commerce strategies have contributed to the company's success. Additionally, the growing trend towards sustainability and veganism has boosted sales of Warpaint's eco-friendly offerings.

Warpaint London Plc Products

Product Range What is it ?
W7 Makeup Products A wide range of makeup products including foundation, eyeshadow, mascara, lipstick, and more.
Warpaint London Skincare A variety of skincare products including moisturizers, cleansers, and serums designed to address specific skin concerns.
W7 Makeup Brushes A collection of high-quality makeup brushes designed for precise application and blending.
Warpaint London Makeup Removers Gentle and effective makeup removers for easy removal of makeup without stripping the skin of its natural oils.
W7 Makeup Palettes A range of makeup palettes featuring eyeshadows, highlighters, and contour shades in various shades and finishes.

Warpaint London PLC's Porter Forces

Warpaint London PLC operates in a competitive market with several established brands, but the threat of substitutes is moderate due to the company's strong brand recognition and customer loyalty.

Warpaint London PLC's customers have a high bargaining power due to the availability of alternative products and the company's dependence on a few large retailers.

Warpaint London PLC has a diverse supplier base, and the company's large scale of operations gives it bargaining power over its suppliers.

The threat of new entrants is low due to the high barriers to entry in the cosmetics industry, including significant capital requirements and regulatory hurdles.

The cosmetics industry is highly competitive, with many established brands competing for market share, leading to a high intensity of rivalry.

Capital Structure

Value
Debt Weight 10.43%
Debt Cost 7.37%
Equity Weight 89.57%
Equity Cost 7.37%
WACC 7.37%
Leverage 11.64%

Historical Valuation

Price/Earnings Ratio

Margin Valuation

Peers Valuation

Competitors

Company Rational
DUNI.ST Duni AB (publ) develops, manufactures, and sells concepts and products for the serving and packaging of meals. The company's products include napkins, table coverings, take away boxes and bowls, take …
PZC.L PZ Cussons Plc manufactures, distributes, markets, and sells baby, beauty, and hygiene products in Europe, the Americas, the Asia Pacific, and Africa. It offers toiletries, pharmaceuticals, electrical goods, fats and …
ICOS.MI Intercos S.p.A., together with its subsidiaries, manufactures and markets cosmetics for the treatment of skin, hair, and body care worldwide. The company offers foundation and concealers, face powders, eyeshadows, delivery …
ONTEX.BR Ontex Group NV provides personal hygiene solutions for baby, feminine, and adult care in Western Europe, Eastern Europe, the Americas, Mexico, the United Kingdom, Italy, France, and internationally. It offers …
ZZ-B.ST Zinzino AB (publ), a direct sales company, engages in the sale of nutrition supplements, coffee, coffee machines, and accessories; The company offers balance control, immunity control, weight control, and skin …

Peers Metrics

DCF BETA

Parameters

Short Term Growth
Short term Time
Long-Term Growth
WACC
Target Price
5.16$
Current Price
5.16$
Potential
-0.00%

Expected Cash-Flows

Scoring Insights

Peers Group Analysis

πŸ₯‡

Zinzino Logo
Zinzino
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

πŸ₯ˆ

Warpaint London Logo
Warpaint London
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

πŸ₯‰

Duni Logo
Duni
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

4

Ontex Logo
Ontex
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

5

PZ Cussons Logo
PZ Cussons
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

6

Intercos Logo
Intercos
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->