scientific games international limitedEstimated Valuation
£100.1m
Pomanda estimates the enterprise value of SCIENTIFIC GAMES INTERNATIONAL LIMITED at £100.1m based on a Turnover of £129.1m and 0.78x industry multiple (adjusted for size and gross margin).
scientific games international limitedEstimated Valuation
£198.3m
Pomanda estimates the enterprise value of SCIENTIFIC GAMES INTERNATIONAL LIMITED at £198.3m based on an EBITDA of £32.3m and a 6.14x industry multiple (adjusted for size and gross margin).
scientific games international limitedEstimated Valuation
£380.3m
Pomanda estimates the enterprise value of SCIENTIFIC GAMES INTERNATIONAL LIMITED at £380.3m based on Net Assets of £262.4m and 1.45x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Scientific Games International LimitedOverview
Scientific Games International Limited is a live company located in leeds, LS10 1DJ with a Companies House number of 01754767. It operates in the printing n.e.c. sector, SIC Code 18129. Founded in September 1983, it's largest shareholder is
scientific games international holdings limited
with a 100% stake. Scientific Games International Limited is a mature,
mega sized company, Pomanda has estimated its turnover at
£129.1m with
high
growth in recent years.
Scientific Games International Limited Health Check
Pomanda's financial health check has awarded Scientific Games International Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 5 areas for improvement. Company Health Check FAQs
Health Rating5out of 5
6 Strong
1 Regular
5 Weak
Size
annual sales of £129.1m, make it larger than the average company (£11.3m)
£129.1m - Scientific Games International Limited
£11.3m - Industry AVG
Growth
3 year (CAGR) sales growth of 18%, show it is growing at a faster rate (5.1%)
18% - Scientific Games International Limited
5.1% - Industry AVG
Production
with a gross margin of 31%, this company has a comparable cost of product (31%)
31% - Scientific Games International Limited
31% - Industry AVG
Profitability
an operating margin of 22.3% make it more profitable than the average company (4.3%)
22.3% - Scientific Games International Limited
4.3% - Industry AVG
Employees
with 391 employees, this is above the industry average (65)
391 - Scientific Games International Limited
65 - Industry AVG
Pay Structure
on an average salary of £50.4k, the company has a higher pay structure (£38.7k)
£50.4k - Scientific Games International Limited
£38.7k - Industry AVG
Efficiency
resulting in sales per employee of £330.1k, this is more efficient (£153.3k)
£330.1k - Scientific Games International Limited
£153.3k - Industry AVG
Debtor Days
it gets paid by customers after 98 days, this is later than average (51 days)
98 days - Scientific Games International Limited
51 days - Industry AVG
Creditor Days
its suppliers are paid after 40 days, this is quicker than average (55 days)
40 days - Scientific Games International Limited
55 days - Industry AVG
Stock Days
it holds stock equivalent to 39 days, this is more than average (24 days)
39 days - Scientific Games International Limited
24 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 1 weeks, this is less cash available to meet short term requirements (10 weeks)
1 weeks - Scientific Games International Limited
10 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 40.7%, this is a lower level of debt than the average (60.3%)
40.7% - Scientific Games International Limited
60.3% - Industry AVG
SCIENTIFIC GAMES INTERNATIONAL LIMITED financials
EXPORT
Scientific Games International Limited's latest turnover from December 2023 is £129.1 million and the company has net assets of £262.4 million. According to their latest financial statements, Scientific Games International Limited has 391 employees and maintains cash reserves of £5.6 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
129,072,000
112,682,000
86,446,000
78,661,000
77,455,000
71,195,000
67,832,000
69,151,000
63,747,000
64,112,000
63,813,000
58,550,000
51,271,000
54,560,000
52,399,000
Other Income Or Grants
Cost Of Sales
89,067,708
77,434,138
60,894,573
55,481,140
54,256,626
49,633,229
46,825,849
46,272,848
42,635,630
42,906,238
42,750,633
38,478,165
32,931,168
34,754,922
Gross Profit
40,004,292
35,247,862
25,551,427
23,179,860
23,198,374
21,561,771
21,006,151
22,878,152
21,111,370
21,205,762
21,062,367
20,071,835
18,339,832
19,805,078
Admin Expenses
11,178,292
-6,027,138
-9,573
-7,776,140
-3,794,626
-815,229
81,151
739,152
5,116,370
-6,058,238
-5,084,633
-2,927,165
1,118,832
251,078
-11,434,000
Operating Profit
28,826,000
41,275,000
25,561,000
30,956,000
26,993,000
22,377,000
20,925,000
22,139,000
15,995,000
27,264,000
26,147,000
22,999,000
17,221,000
19,554,000
11,434,000
Interest Payable
1,062,000
687,000
174,000
244,000
283,000
1,114,000
1,072,000
898,000
1,000,000
1,670,000
1,728,000
1,704,000
Interest Receivable
821,000
633,000
893,000
1,175,000
1,142,000
1,000
16,000
16,000
1,716,000
1,924,000
1,716,000
3,000
Pre-Tax Profit
28,585,000
138,370,000
26,280,000
39,067,000
27,853,000
26,749,000
34,395,000
49,355,000
-13,517,000
53,480,000
26,450,000
23,045,000
17,412,000
19,566,000
11,208,000
Tax
-4,268,000
-11,422,000
-4,922,000
-6,019,000
-2,737,000
-1,499,000
-4,241,000
-4,546,000
-1,007,000
201,000
-237,000
521,000
-3,509,000
-1,584,000
-111,000
Profit After Tax
24,317,000
126,948,000
21,358,000
33,048,000
25,116,000
25,250,000
30,154,000
44,809,000
-14,524,000
53,681,000
26,213,000
23,566,000
13,903,000
17,982,000
11,097,000
Dividends Paid
15,004,000
14,998,000
15,030,000
15,030,000
114,567,000
Retained Profit
24,317,000
126,948,000
21,358,000
18,044,000
10,118,000
10,220,000
30,154,000
29,779,000
-129,091,000
53,681,000
26,213,000
23,566,000
13,903,000
17,982,000
11,097,000
Employee Costs
19,709,000
18,937,000
14,607,000
11,755,000
12,411,000
11,779,000
10,339,000
11,553,000
10,426,000
10,212,000
10,137,000
8,130,000
9,569,000
9,676,000
10,282,000
Number Of Employees
391
361
251
215
213
209
207
232
238
239
252
266
266
282
322
EBITDA*
32,293,000
44,111,000
28,382,000
31,511,000
28,036,000
23,810,000
22,129,000
24,570,000
18,460,000
30,550,000
27,144,000
23,651,000
18,097,000
20,549,000
12,476,000
* 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
34,013,000
30,092,000
29,676,000
26,839,000
16,673,000
8,029,000
9,279,000
10,043,000
11,063,000
12,029,000
12,197,000
8,915,000
9,060,000
9,289,000
9,408,000
Intangible Assets
1,215,000
2,436,000
4,000
4,000
Investments & Other
328,287,000
293,828,000
177,085,000
163,051,000
156,926,000
54,041,000
54,041,000
54,041,000
54,041,000
87,187,000
98,879,000
45,355,000
33,584,000
33,584,000
12,683,000
Debtors (Due After 1 year)
188,000
1,978,000
1,726,000
1,837,000
Total Fixed Assets
362,488,000
325,898,000
208,487,000
191,727,000
173,599,000
62,070,000
63,320,000
64,084,000
66,319,000
101,652,000
111,080,000
54,274,000
42,644,000
42,873,000
22,091,000
Stock & work in progress
9,586,000
12,851,000
8,592,000
6,567,000
6,491,000
4,923,000
5,770,000
6,190,000
6,228,000
4,827,000
3,952,000
5,070,000
5,680,000
3,670,000
3,844,000
Trade Debtors
34,792,000
8,263,000
7,304,000
5,951,000
6,276,000
9,161,000
6,533,000
6,219,000
5,194,000
4,653,000
5,497,000
4,092,000
2,973,000
2,828,000
2,917,000
Group Debtors
26,529,000
2,033,000
2,218,000
2,485,000
75,690,000
81,592,000
45,768,000
45,392,000
92,633,000
64,869,000
46,574,000
52,197,000
37,823,000
21,139,000
Misc Debtors
3,893,000
2,201,000
2,221,000
4,455,000
6,669,000
673,000
891,000
3,289,000
2,454,000
3,841,000
3,215,000
1,133,000
589,000
868,000
928,000
Cash
5,596,000
12,261,000
5,958,000
3,787,000
4,863,000
2,186,000
1,061,000
1,398,000
1,339,000
3,636,000
5,269,000
17,072,000
4,717,000
4,415,000
3,483,000
misc current assets
1,787,000
1,748,000
total current assets
80,396,000
37,609,000
26,293,000
23,245,000
24,299,000
94,420,000
97,595,000
62,864,000
60,607,000
109,590,000
82,802,000
73,941,000
66,156,000
49,604,000
32,311,000
total assets
442,884,000
363,507,000
234,780,000
214,972,000
197,898,000
156,490,000
160,915,000
126,948,000
126,926,000
211,242,000
193,882,000
128,215,000
108,800,000
92,477,000
54,402,000
Bank overdraft
Bank loan
Trade Creditors
9,956,000
9,720,000
7,129,000
4,596,000
6,211,000
4,162,000
3,822,000
3,522,000
3,332,000
3,676,000
3,235,000
3,048,000
4,181,000
3,260,000
3,718,000
Group/Directors Accounts
147,439,000
91,990,000
2,208,000
4,533,000
9,866,000
8,153,000
22,517,000
19,468,000
48,975,000
4,889,000
44,073,000
5,104,000
4,709,000
3,537,000
4,247,000
other short term finances
hp & lease commitments
other current liabilities
17,918,000
18,998,000
13,726,000
10,538,000
5,670,000
5,653,000
6,079,000
4,920,000
4,440,000
2,820,000
2,391,000
2,258,000
4,222,000
3,600,000
2,601,000
total current liabilities
175,313,000
120,708,000
23,063,000
19,667,000
21,747,000
17,968,000
32,418,000
27,910,000
56,747,000
11,385,000
49,699,000
10,410,000
13,112,000
10,397,000
10,566,000
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
4,587,000
3,061,000
2,227,000
1,454,000
463,000
238,000
332,000
301,000
311,000
294,000
546,000
452,000
646,000
749,000
687,000
total long term liabilities
5,129,000
3,329,000
6,424,000
16,997,000
13,279,000
10,748,000
10,617,000
15,406,000
5,017,000
9,585,000
4,360,000
4,160,000
6,208,000
3,643,000
4,614,000
total liabilities
180,442,000
124,037,000
29,487,000
36,664,000
35,026,000
28,716,000
43,035,000
43,316,000
61,764,000
20,970,000
54,059,000
14,570,000
19,320,000
14,040,000
15,180,000
net assets
262,442,000
239,470,000
205,293,000
178,308,000
162,872,000
127,774,000
117,880,000
83,632,000
65,162,000
190,272,000
139,823,000
113,645,000
89,480,000
78,437,000
39,222,000
total shareholders funds
262,442,000
239,470,000
205,293,000
178,308,000
162,872,000
127,774,000
117,880,000
83,632,000
65,162,000
190,272,000
139,823,000
113,645,000
89,480,000
78,437,000
39,222,000
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
28,826,000
41,275,000
25,561,000
30,956,000
26,993,000
22,377,000
20,925,000
22,139,000
15,995,000
27,264,000
26,147,000
22,999,000
17,221,000
19,554,000
11,434,000
Depreciation
3,467,000
2,836,000
2,821,000
555,000
1,043,000
1,433,000
1,204,000
1,216,000
1,244,000
2,069,000
993,000
647,000
876,000
995,000
1,042,000
Amortisation
1,215,000
1,221,000
1,217,000
4,000
5,000
Tax
-4,268,000
-11,422,000
-4,922,000
-6,019,000
-2,737,000
-1,499,000
-4,241,000
-4,546,000
-1,007,000
201,000
-237,000
521,000
-3,509,000
-1,584,000
-111,000
Stock
-3,265,000
4,259,000
2,025,000
76,000
1,568,000
-847,000
-420,000
-38,000
1,401,000
875,000
-1,118,000
-610,000
2,010,000
-174,000
3,844,000
Debtors
50,927,000
1,006,000
-1,259,000
1,783,000
-72,579,000
-3,492,000
33,740,000
2,236,000
-48,087,000
27,546,000
21,782,000
-3,960,000
14,240,000
16,535,000
24,984,000
Creditors
236,000
2,591,000
2,533,000
-1,615,000
2,049,000
340,000
300,000
190,000
-344,000
441,000
187,000
-1,133,000
921,000
-458,000
3,718,000
Accruals and Deferred Income
-1,080,000
5,272,000
3,188,000
4,868,000
17,000
-426,000
1,159,000
480,000
1,620,000
429,000
133,000
-1,964,000
622,000
999,000
2,601,000
Deferred Taxes & Provisions
1,526,000
834,000
773,000
991,000
225,000
-94,000
31,000
-10,000
17,000
-252,000
94,000
-194,000
-103,000
62,000
687,000
Cash flow from operations
-18,955,000
36,121,000
29,188,000
27,877,000
98,601,000
26,470,000
-13,942,000
18,486,000
65,432,000
2,948,000
6,657,000
25,451,000
-222,000
3,207,000
-9,457,000
Investing Activities
capital expenditure
-7,388,000
-3,252,000
-5,658,000
-10,721,000
-9,687,000
-183,000
-440,000
-196,000
-278,000
-5,550,000
-4,279,000
-511,000
-647,000
-876,000
-10,450,000
Change in Investments
34,459,000
116,743,000
14,034,000
6,125,000
102,885,000
-33,146,000
-11,692,000
53,524,000
11,771,000
20,901,000
12,683,000
cash flow from investments
-41,847,000
-119,995,000
-19,692,000
-16,846,000
-112,572,000
-183,000
-440,000
-196,000
32,868,000
6,142,000
-57,803,000
-12,282,000
-647,000
-21,777,000
-23,133,000
Financing Activities
Bank loans
Group/Directors Accounts
55,449,000
89,782,000
-2,325,000
-5,333,000
1,713,000
-14,364,000
3,049,000
-29,507,000
44,086,000
-39,184,000
38,969,000
395,000
1,172,000
-710,000
4,247,000
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
-1,345,000
-92,771,000
5,627,000
-2,608,000
24,980,000
-326,000
4,094,000
-11,309,000
3,981,000
-3,232,000
-35,000
599,000
-2,860,000
21,233,000
28,125,000
interest
-241,000
-54,000
719,000
931,000
859,000
-1,114,000
-1,072,000
-897,000
-984,000
16,000
46,000
196,000
12,000
3,000
cash flow from financing
53,863,000
-3,043,000
4,021,000
-7,010,000
27,552,000
-15,804,000
6,071,000
-41,713,000
47,083,000
-42,400,000
38,934,000
1,040,000
-1,492,000
20,535,000
32,375,000
cash and cash equivalents
cash
-6,665,000
6,303,000
2,171,000
-1,076,000
2,677,000
1,125,000
-337,000
59,000
-2,297,000
-1,633,000
-11,803,000
12,355,000
302,000
932,000
3,483,000
overdraft
change in cash
-6,665,000
6,303,000
2,171,000
-1,076,000
2,677,000
1,125,000
-337,000
59,000
-2,297,000
-1,633,000
-11,803,000
12,355,000
302,000
932,000
3,483,000
scientific games international limited 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 scientific games international limited. Get real-time insights into scientific games international limited's credit score, group structure and payment trends.
Scientific Games International Limited Competitor Analysis
Perform a competitor analysis for scientific games international limited by selecting its closest rivals, whether from the MANUFACTURING sector, other mega companies, companies in LS10 area or any other competitors across 12 key performance metrics.
scientific games international limited Ownership
SCIENTIFIC GAMES INTERNATIONAL LIMITED group structure
Scientific Games International Limited has 1 subsidiary company.
SCIENTIFIC GAMES INTERNATIONAL LIMITED Shareholders
The sole shareholder of Scientific Games International Limited is Scientific Games International Holdings Limited.
scientific games international holdings limited
100%
scientific games international limited directors
Scientific Games International Limited currently has 2 directors.
The longest serving directors include
Mr Christian Kometer (Jan 2007) and
Mr Nicholas Negro (Aug 2023).
scientific games international limited company details
company number
01754767
Type
Private limited with Share Capital
industry
18129 - Printing (other than printing of newspapers and printing on labels and tags) n.e.c.
incorporation date
September 1983
age
42
incorporated
UK
ultimate parent company
SCIENTIFIC GAMES CORP
accounts
Full Accounts
last accounts submitted
December 2023
previous names
opax international limited (October 1996)
norton & wright limited (April 1992)
See more
accountant
-
auditor
DELOITTE LLP
address
3 george mann road, leeds, LS10 1DJ
Bank
BANK OF AMERICA
Legal Advisor
DLA PIPER UK LLP
scientific games international limited 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 did not find charges/mortgages relating to scientific games international limited.
scientific games international limited 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 SCIENTIFIC GAMES INTERNATIONAL LIMITED. This can take several minutes, an email will notify you when this has completed.
scientific games international limitedCompanies House Filings - See Documents
