Pomanda estimates the enterprise value of IPSOS (MARKET RESEARCH) LTD at £94.8m based on a Turnover of £101.4m and 0.93x industry multiple (adjusted for size and gross margin).
ipsos (market research) ltdEstimated Valuation
£52.4m
Pomanda estimates the enterprise value of IPSOS (MARKET RESEARCH) LTD at £52.4m based on an EBITDA of £9.5m and a 5.5x industry multiple (adjusted for size and gross margin).
ipsos (market research) ltdEstimated Valuation
£73.3m
Pomanda estimates the enterprise value of IPSOS (MARKET RESEARCH) LTD at £73.3m based on Net Assets of £44.8m and 1.64x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Ipsos (market Research) LtdOverview
Ipsos (market Research) Ltd is a live company located in london, E1W 1YW with a Companies House number of 00948470. It operates in the market research and public opinion polling sector, SIC Code 73200. Founded in February 1969, it's largest shareholder is
mori ltd
with a 100% stake. Ipsos (market Research) Ltd is a mature,
mega sized company, Pomanda has estimated its turnover at
£101.4m with
declining
growth in recent years.
Pomanda's financial health check has awarded Ipsos (Market Research) Ltd a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 3 measures and has 4 areas for improvement. Company Health Check FAQs
Health Rating3.5out of 5
3 Strong
4 Regular
4 Weak
Size
annual sales of £101.4m, make it larger than the average company (£9.6m)
£101.4m - Ipsos (market Research) Ltd
£9.6m - Industry AVG
Growth
3 year (CAGR) sales growth of -12%, show it is growing at a slower rate (6.4%)
-12% - Ipsos (market Research) Ltd
6.4% - Industry AVG
Production
with a gross margin of 45.7%, this company has a higher cost of product (61.1%)
45.7% - Ipsos (market Research) Ltd
61.1% - Industry AVG
Profitability
an operating margin of 6.6% make it as profitable than the average company (6%)
6.6% - Ipsos (market Research) Ltd
6% - Industry AVG
Employees
with 490 employees, this is above the industry average (59)
490 - Ipsos (market Research) Ltd
59 - Industry AVG
Pay Structure
on an average salary of £62.6k, the company has an equivalent pay structure (£65.4k)
£62.6k - Ipsos (market Research) Ltd
£65.4k - Industry AVG
Efficiency
resulting in sales per employee of £207k, this is more efficient (£152.2k)
£207k - Ipsos (market Research) Ltd
£152.2k - Industry AVG
Debtor Days
it gets paid by customers after 138 days, this is later than average (67 days)
138 days - Ipsos (market Research) Ltd
67 days - Industry AVG
Creditor Days
its suppliers are paid after 39 days, this is close to average (36 days)
39 days - Ipsos (market Research) Ltd
36 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Ipsos (market Research) Ltd
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 7 weeks, this is less cash available to meet short term requirements (13 weeks)
7 weeks - Ipsos (market Research) Ltd
13 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 61.1%, this is a similar level of debt than the average (60.6%)
61.1% - Ipsos (market Research) Ltd
60.6% - Industry AVG
IPSOS (MARKET RESEARCH) LTD financials
EXPORT
Ipsos (Market Research) Ltd's latest turnover from December 2023 is £101.4 million and the company has net assets of £44.8 million. According to their latest financial statements, Ipsos (Market Research) Ltd has 490 employees and maintains cash reserves of £8.3 million as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Turnover
101,445,000
104,084,000
147,773,000
150,123,000
79,692,000
62,551,000
65,788,000
58,175,000
58,655,000
54,825,415
54,344,462
56,368,649
47,075,246
58,636,353
71,369,126
Other Income Or Grants
Cost Of Sales
55,107,000
58,084,000
86,825,000
93,801,000
47,252,000
36,054,000
38,628,000
35,355,000
33,379,000
30,260,805
31,677,059
33,120,292
26,710,965
31,356,327
35,685,816
Gross Profit
46,338,000
46,000,000
60,948,000
56,322,000
32,440,000
26,497,000
27,160,000
22,820,000
25,276,000
24,564,610
22,667,403
23,248,357
20,364,281
27,280,026
35,683,310
Admin Expenses
39,651,000
40,034,000
42,304,000
34,141,000
30,006,000
24,707,000
25,106,000
22,808,000
23,469,000
23,616,953
20,427,544
21,447,659
19,518,685
21,722,879
28,039,342
Operating Profit
6,687,000
5,966,000
18,644,000
22,181,000
2,434,000
1,790,000
2,054,000
12,000
1,807,000
947,657
2,239,859
1,800,698
845,596
5,557,147
7,643,968
Interest Payable
487,000
556,000
542,000
561,000
615,000
73,000
110,000
120,000
207,931
243,045
264,156
294,463
295,129
259,962
Interest Receivable
1,000
1,000
2,000
6,581
21,962
49,909
104,370
81,573
74,061
Pre-Tax Profit
6,200,000
5,410,000
18,102,000
21,620,000
1,819,000
1,790,000
1,982,000
-97,000
1,689,000
1,114,646
2,797,642
1,586,451
655,503
5,343,591
7,458,067
Tax
-1,765,000
-1,321,000
-3,840,000
-3,976,000
-931,000
-169,000
-401,000
-39,000
-376,000
-701,703
-433,006
-559,475
-446,253
-1,434,010
-2,230,158
Profit After Tax
4,435,000
4,089,000
14,262,000
17,644,000
888,000
1,621,000
1,581,000
-136,000
1,313,000
412,943
2,364,636
1,026,976
209,250
3,909,581
5,227,909
Dividends Paid
1,800,000
Retained Profit
4,435,000
4,089,000
14,262,000
17,644,000
888,000
1,621,000
1,581,000
-136,000
1,313,000
412,943
2,364,636
1,026,976
209,250
3,909,581
3,427,909
Employee Costs
30,661,000
30,164,000
27,588,000
24,549,000
23,446,000
19,976,000
19,559,000
19,361,000
18,252,000
17,243,755
17,269,286
17,379,691
15,695,660
16,703,894
19,563,729
Number Of Employees
490
483
445
432
434
361
357
352
363
356
347
345
309
351
406
EBITDA*
9,514,000
8,633,000
20,885,000
24,320,000
4,565,000
2,422,000
2,602,000
560,000
2,367,000
1,401,662
2,706,384
2,238,081
1,350,073
6,116,544
8,240,973
* Earnings Before Interest, Tax, Depreciation and Amortisation
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Tangible Assets
3,159,000
3,898,000
16,924,000
14,791,000
3,968,000
3,462,000
3,938,000
4,292,000
4,509,000
434,954
791,749
1,153,527
1,384,607
1,726,405
1,951,286
Intangible Assets
9,788,000
11,699,000
Investments & Other
271,000
198,000
609,000
166,000
12,501,000
222,282
222,282
222,282
222,282
Debtors (Due After 1 year)
Total Fixed Assets
13,218,000
15,795,000
17,533,000
14,957,000
16,469,000
3,462,000
3,938,000
4,292,000
4,509,000
434,954
791,749
1,375,809
1,606,889
1,948,687
2,173,568
Stock & work in progress
Trade Debtors
38,519,000
36,619,000
8,631,000
39,809,000
6,683,000
7,675,000
6,746,000
8,498,000
6,047,651
16,971,704
17,549,496
12,543,856
13,456,563
17,985,223
Group Debtors
47,396,000
47,633,000
46,580,000
36,409,000
28,911,000
33,208,000
19,691,000
38,546,000
37,454,000
31,807,589
30,639,338
27,684,308
26,223,231
26,690,028
23,440,813
Misc Debtors
7,493,000
5,513,000
30,706,000
3,541,000
32,665,000
15,744,000
16,466,000
10,477,000
12,446,000
12,816,363
3,536,543
5,631,024
3,085,510
2,081,370
1,364,586
Cash
8,298,000
5,732,000
1,155,000
4,143,000
2,271,000
846,000
5,410,000
4,774,000
3,843,687
6,389,302
2,346,603
1,482,652
2,034,159
1,231,899
misc current assets
total current assets
101,706,000
95,497,000
87,072,000
79,759,000
65,719,000
57,906,000
44,678,000
61,179,000
63,172,000
54,515,290
57,536,887
53,211,431
43,335,249
44,262,120
44,022,521
total assets
114,924,000
111,292,000
104,605,000
94,716,000
82,188,000
61,368,000
48,616,000
65,471,000
67,681,000
54,950,244
58,328,636
54,587,240
44,942,138
46,210,807
46,196,089
Bank overdraft
666,000
Bank loan
Trade Creditors
6,023,000
4,785,000
778,000
6,666,000
1,592,000
1,054,000
2,175,000
1,612,000
1,338,000
1,367,228
1,083,586
1,678,367
1,059,563
1,595,292
2,727,989
Group/Directors Accounts
29,067,000
31,137,000
20,498,000
13,459,000
25,485,000
11,359,000
25,053,000
28,232,000
23,662,896
22,102,002
22,910,582
14,478,055
11,435,511
15,082,136
other short term finances
hp & lease commitments
2,443,000
2,503,000
2,432,000
2,586,000
2,555,000
other current liabilities
20,527,000
17,365,000
20,323,000
19,369,000
42,081,000
12,093,000
12,870,000
8,500,000
9,216,000
5,799,635
8,055,486
5,634,557
5,823,058
9,380,414
8,539,502
total current liabilities
58,060,000
55,790,000
44,031,000
42,746,000
46,228,000
38,632,000
26,404,000
35,165,000
38,786,000
30,829,759
31,241,074
30,223,506
21,360,676
22,411,217
26,349,627
loans
9,048,000
9,048,000
9,048,000
12,458,281
12,386,287
12,464,826
12,569,134
12,680,806
hp & lease commitments
11,379,000
13,716,000
15,826,000
14,062,000
15,881,000
Accruals and Deferred Income
other liabilities
243,000
3,840,000
4,219,000
4,482,000
3,314,000
provisions
total long term liabilities
12,103,000
14,688,000
18,031,000
14,457,000
16,124,000
4,086,000
4,721,000
14,384,000
12,982,000
9,550,000
12,458,281
12,386,287
12,464,826
12,569,134
12,680,806
total liabilities
70,163,000
70,478,000
62,062,000
57,203,000
62,352,000
42,718,000
31,125,000
49,549,000
51,768,000
40,379,759
43,699,355
42,609,793
33,825,502
34,980,351
39,030,433
net assets
44,761,000
40,814,000
42,543,000
37,513,000
19,836,000
18,650,000
17,491,000
15,922,000
15,913,000
14,570,485
14,629,281
11,977,447
11,116,636
11,230,456
7,165,656
total shareholders funds
44,761,000
40,814,000
42,543,000
37,513,000
19,836,000
18,650,000
17,491,000
15,922,000
15,913,000
14,570,485
14,629,281
11,977,447
11,116,636
11,230,456
7,165,656
Dec 2023
Dec 2022
Dec 2021
Dec 2020
Dec 2019
Dec 2018
Dec 2017
Dec 2016
Dec 2015
Dec 2014
Dec 2013
Dec 2012
Dec 2011
Dec 2010
Dec 2009
Operating Activities
Operating Profit
6,687,000
5,966,000
18,644,000
22,181,000
2,434,000
1,790,000
2,054,000
12,000
1,807,000
947,657
2,239,859
1,800,698
845,596
5,557,147
7,643,968
Depreciation
916,000
777,000
2,241,000
2,139,000
2,131,000
632,000
548,000
548,000
560,000
454,005
466,525
437,383
504,477
559,397
597,005
Amortisation
1,911,000
1,890,000
Tax
-1,765,000
-1,321,000
-3,840,000
-3,976,000
-931,000
-169,000
-401,000
-39,000
-376,000
-701,703
-433,006
-559,475
-446,253
-1,434,010
-2,230,158
Stock
Debtors
3,643,000
3,848,000
6,158,000
18,183,000
5,941,000
11,803,000
-11,937,000
-2,629,000
7,726,397
-475,982
282,757
9,012,231
-375,364
-562,661
42,790,622
Creditors
1,238,000
4,007,000
-5,888,000
5,074,000
538,000
-1,121,000
563,000
274,000
-29,228
283,642
-594,781
618,804
-535,729
-1,132,697
2,727,989
Accruals and Deferred Income
3,162,000
-2,958,000
954,000
-22,712,000
29,988,000
-777,000
4,370,000
-716,000
3,416,365
-2,255,851
2,420,929
-188,501
-3,557,356
840,912
8,539,502
Deferred Taxes & Provisions
Cash flow from operations
8,506,000
4,513,000
5,953,000
-15,477,000
28,219,000
-11,448,000
19,071,000
2,708,000
-2,348,260
-796,268
3,816,769
-6,903,322
-2,813,901
4,953,410
-25,512,316
Investing Activities
capital expenditure
-177,000
-1,340,000
-4,374,000
-12,962,000
-2,637,000
-156,000
-194,000
-331,000
-4,634,046
-97,210
-104,747
-206,303
-162,679
-334,516
-2,548,291
Change in Investments
73,000
-411,000
443,000
-12,335,000
12,501,000
-222,282
222,282
cash flow from investments
-250,000
-929,000
-4,817,000
-627,000
-15,138,000
-156,000
-194,000
-331,000
-4,634,046
-97,210
117,535
-206,303
-162,679
-334,516
-2,770,573
Financing Activities
Bank loans
Group/Directors Accounts
-2,070,000
10,639,000
7,039,000
13,459,000
-25,485,000
14,126,000
-13,694,000
-3,179,000
4,569,104
1,560,894
-808,580
8,432,527
3,042,544
-3,646,625
15,082,136
Other Short Term Loans
Long term loans
-9,048,000
-3,410,281
71,994
-78,539
-104,308
-111,672
12,680,806
Hire Purchase and Lease Commitments
-2,397,000
-2,039,000
1,610,000
-1,788,000
18,436,000
other long term liabilities
-243,000
-3,597,000
-379,000
-263,000
1,168,000
3,314,000
share issue
-488,000
-5,818,000
-9,232,000
33,000
298,000
-462,000
-12,000
145,000
29,515
-471,739
287,198
-166,165
-323,070
155,219
3,737,747
interest
-487,000
-556,000
-542,000
-561,000
-615,000
-72,000
-109,000
-118,000
-201,350
-221,083
-214,247
-190,093
-213,556
-185,901
cash flow from financing
-5,442,000
2,226,000
-1,125,000
10,900,000
-10,963,000
13,285,000
-23,089,000
-1,975,000
7,794,619
-2,522,476
-670,471
7,973,576
2,425,073
-3,816,634
31,314,788
cash and cash equivalents
cash
2,566,000
4,577,000
1,155,000
-4,143,000
1,872,000
1,425,000
-4,564,000
636,000
930,313
-2,545,615
4,042,699
863,951
-551,507
802,260
1,231,899
overdraft
-666,000
666,000
change in cash
2,566,000
4,577,000
1,821,000
-4,809,000
1,872,000
1,425,000
-4,564,000
636,000
930,313
-2,545,615
4,042,699
863,951
-551,507
802,260
1,231,899
ipsos (market research) ltd 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 ipsos (market research) ltd. Get real-time insights into ipsos (market research) ltd's credit score, group structure and payment trends.
Perform a competitor analysis for ipsos (market research) ltd by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other mega companies, companies in E1W area or any other competitors across 12 key performance metrics.
ipsos (market research) ltd Ownership
IPSOS (MARKET RESEARCH) LTD group structure
Ipsos (Market Research) Ltd has no subsidiary companies.
73200 - Market research and public opinion polling
incorporation date
February 1969
age
56
incorporated
UK
ultimate parent company
IPSOS SA
accounts
Full Accounts
last accounts submitted
December 2023
previous names
market & opinion research international limited (January 2022)
accountant
-
auditor
GRANT THORNTON UK LLP
address
3 thomas more square, london, E1W 1YW
Bank
HSBC BANK PLC
Legal Advisor
-
ipsos (market research) ltd 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 7 charges/mortgages relating to ipsos (market research) ltd. Currently there are 0 open charges and 7 have been satisfied in the past.
ipsos (market research) ltd 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 IPSOS (MARKET RESEARCH) LTD. This can take several minutes, an email will notify you when this has completed.
ipsos (market research) ltdCompanies House Filings - See Documents
