headlam group plc

headlam group plc Company Information

Share HEADLAM GROUP PLC
Live 
MatureMegaHealthy

Company Number

00460129

Industry

Activities of head offices

 

Shareholders

undisclosed

Group Structure

View All

Contact

Registered Address

gorsey lane coleshill, birmingham, B46 1JU

headlam group plc Estimated Valuation

£718.9m

Pomanda estimates the enterprise value of HEADLAM GROUP PLC at £718.9m based on a Turnover of £656.5m and 1.1x industry multiple (adjusted for size and gross margin).

headlam group plc Estimated Valuation

£277.9m

Pomanda estimates the enterprise value of HEADLAM GROUP PLC at £277.9m based on an EBITDA of £34.2m and a 8.13x industry multiple (adjusted for size and gross margin).

headlam group plc Estimated Valuation

£470.1m

Pomanda estimates the enterprise value of HEADLAM GROUP PLC at £470.1m based on Net Assets of £220.4m and 2.13x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Headlam Group Plc Overview

Headlam Group Plc is a live company located in birmingham, B46 1JU with a Companies House number of 00460129. It operates in the activities of head offices sector, SIC Code 70100. Founded in October 1948, it's largest shareholder is undisclosed with a 100% stake. Headlam Group Plc is a mature, mega sized company, Pomanda has estimated its turnover at £656.5m with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Headlam Group Plc Health Check

Pomanda's financial health check has awarded Headlam Group Plc a 4 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 4 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating4out of 5
positive_score

4 Strong

positive_score

4 Regular

positive_score

4 Weak

size

Size

annual sales of £656.5m, make it larger than the average company (£20.3m)

£656.5m - Headlam Group Plc

£20.3m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 4%, show it is growing at a slower rate (7.4%)

4% - Headlam Group Plc

7.4% - Industry AVG

production

Production

with a gross margin of 31.7%, this company has a comparable cost of product (33.6%)

31.7% - Headlam Group Plc

33.6% - Industry AVG

profitability

Profitability

an operating margin of 1.9% make it less profitable than the average company (5.9%)

1.9% - Headlam Group Plc

5.9% - Industry AVG

employees

Employees

with 2338 employees, this is above the industry average (111)

2338 - Headlam Group Plc

111 - Industry AVG

paystructure

Pay Structure

on an average salary of £42.4k, the company has an equivalent pay structure (£49.7k)

£42.4k - Headlam Group Plc

£49.7k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £280.8k, this is more efficient (£205.9k)

£280.8k - Headlam Group Plc

£205.9k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 44 days, this is near the average (45 days)

44 days - Headlam Group Plc

45 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 75 days, this is slower than average (42 days)

75 days - Headlam Group Plc

42 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 106 days, this is more than average (49 days)

106 days - Headlam Group Plc

49 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 5 weeks, this is less cash available to meet short term requirements (15 weeks)

5 weeks - Headlam Group Plc

15 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 52.3%, this is a similar level of debt than the average (55.4%)

52.3% - Headlam Group Plc

55.4% - Industry AVG

HEADLAM GROUP PLC financials

EXPORTms excel logo

Headlam Group Plc's latest turnover from December 2023 is £656.5 million and the company has net assets of £220.4 million. According to their latest financial statements, Headlam Group Plc has 2,338 employees and maintains cash reserves of £21.1 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Turnover656,500,000663,600,000667,200,000578,100,000719,200,000708,423,000692,540,000693,572,000654,078,000635,242,000603,051,000585,984,000569,795,000535,690,000533,793,000
Other Income Or Grants000000000000000
Cost Of Sales448,700,000444,100,000446,700,000400,000,000489,800,000479,349,000474,436,000481,068,000453,568,000444,702,000421,796,000410,251,000394,056,000370,731,000371,533,000
Gross Profit207,800,000219,500,000220,500,000178,100,000229,400,000229,074,000218,104,000212,504,000200,510,000190,540,000181,255,000175,733,000175,739,000164,959,000162,260,000
Admin Expenses195,600,000175,600,000191,400,000190,300,000191,100,000187,743,000176,720,000173,359,000163,733,000159,078,000158,927,000146,419,000147,687,000138,893,000137,502,000
Operating Profit12,200,00043,900,00029,100,000-12,200,00038,300,00041,331,00041,384,00039,145,00036,777,00031,462,00022,328,00029,314,00028,052,00026,066,00024,758,000
Interest Payable5,400,0002,800,0001,900,0002,900,0003,900,0001,361,0001,243,0001,699,0001,891,0001,981,0001,870,0001,701,0004,984,0005,697,0006,458,000
Interest Receivable300,000700,000400,000800,000800,000709,000578,000756,000738,000819,000629,000783,0004,520,0004,637,0003,764,000
Pre-Tax Profit7,100,00041,800,00027,600,000-14,300,00035,200,00040,447,00040,719,00038,179,00035,624,00030,300,00021,087,00027,851,00027,588,00025,006,00022,064,000
Tax600,000-8,200,000-7,700,000-3,100,000-6,600,000-6,943,000-7,797,000-7,216,000-7,213,000-6,515,000-6,146,000-6,939,000-7,184,000-7,127,000-6,168,000
Profit After Tax7,700,00033,600,00019,900,000-17,400,00028,600,00033,504,00032,922,00030,963,00028,411,00023,785,00014,941,00020,912,00020,404,00017,879,00015,896,000
Dividends Paid12,200,00027,300,0006,600,0006,300,00020,900,00020,969,00025,729,000014,655,00012,689,00012,300,00011,663,00009,132,00020,000
Retained Profit-4,500,0006,300,00017,800,000-26,600,0007,700,00012,535,0007,193,00030,963,00013,756,00011,096,0002,641,0009,249,00020,404,0008,747,00015,876,000
Employee Costs99,200,00094,700,000101,500,00084,700,000103,400,000103,239,00097,707,00096,772,00090,704,00087,139,00082,701,00080,839,00080,063,00074,780,00074,520,000
Number Of Employees2,3382,1792,0992,4662,5752,6152,4492,3482,2812,1602,1812,1072,0622,0202,032
EBITDA*34,200,00064,100,00051,800,00039,800,00062,400,00048,369,00047,229,00044,421,00041,956,00036,362,00027,112,00034,009,00032,935,00031,119,00030,071,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Tangible Assets129,400,000119,900,000148,300,000165,800,000159,200,000102,709,000102,399,000104,072,000105,306,000106,187,000105,467,00098,558,00095,163,00098,111,000101,261,000
Intangible Assets61,000,00054,500,00018,100,00021,100,00048,500,00050,924,00044,662,00010,388,00010,388,00010,013,00010,013,00013,210,00013,210,00013,210,00013,210,000
Investments & Other000000000000004,731,000
Debtors (Due After 1 year)900,00000400,000700,000145,000120,00000000000
Total Fixed Assets189,500,000174,400,000166,400,000186,500,000207,700,000153,633,000147,061,000114,460,000115,694,000116,200,000115,480,000111,768,000108,373,000111,321,000114,471,000
Stock & work in progress131,500,000139,800,000130,900,000118,500,000132,400,000132,704,000131,566,000126,037,000118,165,000116,569,000115,678,000115,332,000114,196,000105,694,00099,637,000
Trade Debtors79,700,00083,200,00072,900,00078,800,00091,800,00089,100,00094,652,00097,589,00089,534,00090,495,00092,614,00085,378,00087,848,00078,878,00079,104,000
Group Debtors000000000000000
Misc Debtors37,400,00035,900,00041,100,00022,800,00031,900,00029,762,00033,204,00031,345,00030,766,00028,321,00026,874,00022,692,00023,808,00023,362,00022,045,000
Cash21,100,0002,100,00061,200,00060,800,00033,400,00044,005,00042,030,00059,343,00063,932,00047,589,00047,477,00049,798,00041,494,00044,758,00045,737,000
misc current assets00000000000212,000362,000362,0002,275,000
total current assets272,800,000261,000,000306,100,000280,900,000289,500,000295,571,000301,452,000314,314,000302,397,000282,974,000282,643,000273,412,000267,708,000253,054,000248,798,000
total assets462,300,000435,400,000472,500,000467,400,000497,200,000449,204,000448,513,000428,774,000418,091,000399,174,000398,123,000385,180,000376,081,000364,375,000363,269,000
Bank overdraft700,0000600,0002,000,0000221,00004,000000000758,000
Bank loan00000000000030,219,000225,0000
Trade Creditors 93,300,000110,700,000126,800,000129,700,000140,900,000142,382,000149,594,000141,999,000131,153,000127,235,000124,167,000116,559,000114,077,000114,225,000106,494,000
Group/Directors Accounts000000000000000
other short term finances50,000,000300,000100,000100,000200,000259,000233,000224,0000336,000218,000213,00000900,000
hp & lease commitments11,900,00011,400,00010,500,00012,500,00013,900,0000000000000
other current liabilities36,900,00045,400,00053,100,00048,800,00046,000,00045,625,00049,279,00050,298,00049,367,00047,905,00050,216,00047,067,00049,760,00042,038,00047,843,000
total current liabilities192,800,000167,800,000191,100,000193,100,000201,000,000188,487,000199,106,000192,525,000180,520,000175,476,000174,601,000163,839,000194,056,000156,488,000155,995,000
loans63,000,00052,600,00064,800,00076,000,00073,800,0006,805,00013,038,00012,986,00040,000,00045,636,00066,478,00066,742,0007,382,00068,022,00068,784,000
hp & lease commitments31,500,00026,300,00025,500,00030,800,00030,700,0000000000000
Accruals and Deferred Income000000000000000
other liabilities003,900,0005,500,00008,480,00015,419,000016,843,000012,780,0000010,138,0000
provisions35,200,00033,000,00026,000,00021,600,00028,400,00020,624,00017,790,00052,778,00011,240,00037,606,000029,282,00023,578,000040,506,000
total long term liabilities49,100,00042,800,00049,300,00054,300,00051,100,00025,597,00030,833,00032,882,00042,463,00041,621,00046,019,00048,012,00015,480,00044,149,00054,645,000
total liabilities241,900,000210,600,000240,400,000247,400,000252,100,000214,084,000229,939,000225,407,000222,983,000217,097,000220,620,000211,851,000209,536,000200,637,000210,640,000
net assets220,400,000224,800,000232,100,000220,000,000245,100,000235,120,000218,574,000203,367,000195,108,000182,077,000177,503,000173,329,000166,545,000163,738,000152,629,000
total shareholders funds220,400,000224,800,000232,100,000220,000,000245,100,000235,120,000218,574,000203,367,000195,108,000182,077,000177,503,000173,329,000166,545,000163,738,000152,629,000
Dec 2023Dec 2022Dec 2021Dec 2020Dec 2019Dec 2018Dec 2017Dec 2016Dec 2015Dec 2014Dec 2013Dec 2012Dec 2011Dec 2010Dec 2009
Operating Activities
Operating Profit12,200,00043,900,00029,100,000-12,200,00038,300,00041,331,00041,384,00039,145,00036,777,00031,462,00022,328,00029,314,00028,052,00026,066,00024,758,000
Depreciation7,100,0006,200,00018,700,00022,400,00020,500,0005,275,0004,914,0005,276,0004,804,0004,825,0004,634,0004,605,0004,883,0005,053,0005,313,000
Amortisation14,900,00014,000,0004,000,00029,600,0003,600,0001,763,000931,0000375,00075,000150,00090,000000
Tax600,000-8,200,000-7,700,000-3,100,000-6,600,000-6,943,000-7,797,000-7,216,000-7,213,000-6,515,000-6,146,000-6,939,000-7,184,000-7,127,000-6,168,000
Stock-8,300,0008,900,00012,400,000-13,900,000-304,0001,138,0005,529,0007,872,0001,596,000891,000346,0001,136,0008,502,0006,057,00099,637,000
Debtors-1,100,0005,100,00012,000,000-22,400,0005,393,000-8,969,000-958,0008,634,0001,484,000-672,00011,418,000-3,586,0009,416,0001,091,000101,149,000
Creditors-17,400,000-16,100,000-2,900,000-11,200,000-1,482,000-7,212,0007,595,00010,846,0003,918,0003,068,0007,608,0002,482,000-148,0007,731,000106,494,000
Accruals and Deferred Income-8,500,000-7,700,0004,300,0002,800,000375,000-3,654,000-1,019,000931,0001,462,000-2,311,0003,149,000-2,693,0007,722,000-5,805,00047,843,000
Deferred Taxes & Provisions2,200,0007,000,0004,400,000-6,800,0007,776,0002,834,000-34,988,00041,538,000-26,366,00037,606,000-29,282,0005,704,00023,578,000-40,506,00040,506,000
Cash flow from operations20,500,00025,100,00025,500,00057,800,00057,380,00041,225,0006,449,00074,014,00010,677,00067,991,000-9,323,00035,013,00038,985,000-21,736,00017,960,000
Investing Activities
capital expenditure-38,000,000-28,200,000-2,200,000-31,200,000-78,167,000-13,610,000-38,446,000-4,042,000-4,673,000-5,620,000-8,496,000-8,090,000-1,935,000-1,903,000-119,784,000
Change in Investments0000000000000-4,731,0004,731,000
cash flow from investments-38,000,000-28,200,000-2,200,000-31,200,000-78,167,000-13,610,000-38,446,000-4,042,000-4,673,000-5,620,000-8,496,000-8,090,000-1,935,0002,828,000-124,515,000
Financing Activities
Bank loans00000000000-30,219,00029,994,000225,0000
Group/Directors Accounts000000000000000
Other Short Term Loans 49,700,000200,0000-100,000-59,00026,0009,000224,000-336,000118,0005,000213,0000-900,000900,000
Long term loans10,400,000-12,200,000-11,200,0002,200,00066,995,000-6,233,00052,000-27,014,000-5,636,000-20,842,000-264,00059,360,000-60,640,000-762,00068,784,000
Hire Purchase and Lease Commitments5,700,0001,700,000-7,300,000-1,300,00044,600,0000000000000
other long term liabilities0-3,900,000-1,600,0005,500,000-8,480,000-6,939,00015,419,000-16,843,00016,843,000-12,780,00012,780,0000-10,138,00010,138,0000
share issue100,000-13,600,000-5,700,0001,500,0002,280,0004,011,0008,014,000-22,704,000-725,000-6,522,0001,533,000-2,465,000-17,597,0002,362,000136,753,000
interest-5,100,000-2,100,000-1,500,000-2,100,000-3,100,000-652,000-665,000-943,000-1,153,000-1,162,000-1,241,000-918,000-464,000-1,060,000-2,694,000
cash flow from financing60,800,000-29,900,000-27,300,0005,700,000102,236,000-9,787,00022,829,000-67,280,0008,993,000-41,188,00012,813,00025,971,000-58,845,00010,003,000203,743,000
cash and cash equivalents
cash19,000,000-59,100,000400,00027,400,000-10,605,0001,975,000-17,313,000-4,589,00016,343,000112,000-2,321,0008,304,000-3,264,000-979,00045,737,000
overdraft700,000-600,000-1,400,0002,000,000-221,000221,000-4,0004,00000000-758,000758,000
change in cash18,300,000-58,500,0001,800,00025,400,000-10,384,0001,754,000-17,309,000-4,593,00016,343,000112,000-2,321,0008,304,000-3,264,000-221,00044,979,000

headlam group plc Credit Report and Business Information

Very Low Risk70 - 100
Low Risk50 - 70
Moderate Risk30 - 50
High Risk20 - 30
Very High Risk0 - 20
Get a comprehensive credit check for headlam group plc. Get real-time insights into headlam group plc's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

Headlam Group Plc Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for headlam group plc by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other mega companies, companies in B46 area or any other competitors across 12 key performance metrics.

headlam group plc Ownership

HEADLAM GROUP PLC Shareholders

undisclosed 100%

headlam group plc directors

Headlam Group Plc currently has 8 directors. The longest serving directors include Mr Christopher Payne (Sep 2017) and Mr Keith Edelman (Oct 2018).

officercountryagestartendrole
Mr Christopher Payne52 years Sep 2017- Director
Mr Keith Edelman74 years Oct 2018- Director
Mr Stephen BirdEngland64 years Sep 2021- Director
Mr Stephen BirdUnited Kingdom64 years Sep 2021- Director
Ms Karen HubbardEngland61 years Sep 2022- Director
Mr Robin Williams67 years Oct 2022- Director
Ms Jemima Bird52 years Oct 2022- Director
Mr Adam PhillipsUnited Kingdom44 years May 2023- Director

P&L

December 2023

turnover

656.5m

-1%

operating profit

12.2m

-72%

gross margin

31.7%

-4.31%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

December 2023

net assets

220.4m

-0.02%

total assets

462.3m

+0.06%

cash

21.1m

+9.05%

net assets

Total assets minus all liabilities

headlam group plc company details

company number

00460129

Type

Public limited with Share Capital

industry

70100 - Activities of head offices

incorporation date

October 1948

age

77

incorporated

UK

ultimate parent company

None

accounts

Group

last accounts submitted

December 2023

previous names

headlam, sims & coggins public limited company (May 1989)

accountant

-

auditor

PRICEWATERHOUSECOOPERS LLP

address

gorsey lane coleshill, birmingham, B46 1JU

Bank

BARCLAYS BANK PLC

Legal Advisor

PINSENT MASONS LLP

headlam group plc Charges & Mortgages

A charge, or mortgage, refers to the rights a company gives to a lender in return for a loan, often in the form of security given over business assets.

We found 13 charges/mortgages relating to headlam group plc. Currently there are 5 open charges and 8 have been satisfied in the past.

headlam group plc Capital Raised & Share Issues BETA

When a company issues new shares, e.g. to new investors following a funding round, it is required to notify Companies House within one month of making an allotment of shares.

Click to start generating capital raising & share issue transactions for HEADLAM GROUP PLC. This can take several minutes, an email will notify you when this has completed.

headlam group plc Companies House Filings - See Documents

datedescriptionview/download