dwr cymru cyfyngedig

Live MatureMegaHealthy

dwr cymru cyfyngedig Company Information

Share DWR CYMRU CYFYNGEDIG

Company Number

02366777

Directors

Peter Perry

Joanne Kenrick

View All

Shareholders

dwr cymru (holdings) ltd

Group Structure

View All

Industry

Water collection, treatment and supply

 +1

Registered Address

dwr cymru welsh water, linea, fortran road, cardiff, CF3 0LT

dwr cymru cyfyngedig Estimated Valuation

£1.6b

Pomanda estimates the enterprise value of DWR CYMRU CYFYNGEDIG at £1.6b based on a Turnover of £924.4m and 1.77x industry multiple (adjusted for size and gross margin).

dwr cymru cyfyngedig Estimated Valuation

£3.3b

Pomanda estimates the enterprise value of DWR CYMRU CYFYNGEDIG at £3.3b based on an EBITDA of £416.8m and a 7.93x industry multiple (adjusted for size and gross margin).

dwr cymru cyfyngedig Estimated Valuation

£3.9b

Pomanda estimates the enterprise value of DWR CYMRU CYFYNGEDIG at £3.9b based on Net Assets of £1.5b and 2.63x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

Dwr Cymru Cyfyngedig Overview

Dwr Cymru Cyfyngedig is a live company located in cardiff, CF3 0LT with a Companies House number of 02366777. It operates in the water collection, treatment and supply sector, SIC Code 36000. Founded in April 1989, it's largest shareholder is dwr cymru (holdings) ltd with a 100% stake. Dwr Cymru Cyfyngedig is a mature, mega sized company, Pomanda has estimated its turnover at £924.4m with healthy growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

Dwr Cymru Cyfyngedig Health Check

Pomanda's financial health check has awarded Dwr Cymru Cyfyngedig a 3.5 rating. We use a traffic light system to show it exceeds the industry average on 4 measures and has 5 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating3.5out of 5
positive_score

4 Strong

positive_score

3 Regular

positive_score

5 Weak

size

Size

annual sales of £924.4m, make it larger than the average company (£16.1m)

£924.4m - Dwr Cymru Cyfyngedig

£16.1m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 6%, show it is growing at a slower rate (8.2%)

6% - Dwr Cymru Cyfyngedig

8.2% - Industry AVG

production

Production

with a gross margin of 27.2%, this company has a comparable cost of product (27.2%)

27.2% - Dwr Cymru Cyfyngedig

27.2% - Industry AVG

profitability

Profitability

an operating margin of 5% make it less profitable than the average company (7.7%)

5% - Dwr Cymru Cyfyngedig

7.7% - Industry AVG

employees

Employees

with 3790 employees, this is above the industry average (82)

3790 - Dwr Cymru Cyfyngedig

82 - Industry AVG

paystructure

Pay Structure

on an average salary of £51.1k, the company has an equivalent pay structure (£48.4k)

£51.1k - Dwr Cymru Cyfyngedig

£48.4k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £243.9k, this is more efficient (£201.2k)

£243.9k - Dwr Cymru Cyfyngedig

£201.2k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 187 days, this is later than average (57 days)

187 days - Dwr Cymru Cyfyngedig

57 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 32 days, this is close to average (32 days)

32 days - Dwr Cymru Cyfyngedig

32 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 4 days, this is less than average (9 days)

4 days - Dwr Cymru Cyfyngedig

9 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 9 weeks, this is less cash available to meet short term requirements (22 weeks)

9 weeks - Dwr Cymru Cyfyngedig

22 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 82.1%, this is a higher level of debt than the average (73.3%)

82.1% - Dwr Cymru Cyfyngedig

73.3% - Industry AVG

DWR CYMRU CYFYNGEDIG financials

EXPORTms excel logo

Dwr Cymru Cyfyngedig's latest turnover from March 2024 is £924.4 million and the company has net assets of £1.5 billion. According to their latest financial statements, Dwr Cymru Cyfyngedig has 3,790 employees and maintains cash reserves of £147.3 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Turnover924,400,000841,300,000807,000,000776,200,000777,300,000779,800,000756,700,000743,600,000743,200,000752,500,000736,500,000716,400,000695,000,000676,700,000688,200,000
Other Income Or Grants
Cost Of Sales672,763,628591,707,616530,863,856509,718,277490,213,665489,957,572464,668,460465,981,358446,522,530447,959,947422,422,424381,622,232398,380,188394,109,121395,409,707
Gross Profit251,636,372249,592,384276,136,144266,481,723287,086,335289,842,428292,031,540277,618,642296,677,470304,540,053314,077,576334,777,768296,619,812282,590,879292,790,293
Admin Expenses205,636,372256,292,384195,636,144258,881,723255,886,335219,242,428214,931,540174,118,642135,877,470103,240,053109,477,576154,177,768105,219,81255,090,879116,990,293
Operating Profit46,000,000-6,700,00080,500,0007,600,00031,200,00070,600,00077,100,000103,500,000160,800,000201,300,000204,600,000180,600,000191,400,000227,500,000175,800,000
Interest Payable378,000,000513,500,000281,000,000139,000,000171,300,000173,400,000181,000,000146,800,000130,300,000148,200,000168,600,000167,900,000196,600,000173,600,000101,300,000
Interest Receivable39,000,00043,000,0004,100,0004,800,0006,100,0004,900,0003,900,0003,500,0005,600,0003,300,00014,200,00033,600,00011,600,0004,100,0003,400,000
Pre-Tax Profit-237,900,000-382,300,000-115,400,000-87,100,000-151,700,000-115,100,000-45,900,000-64,400,00046,700,000-44,900,000115,000,00011,400,000-73,600,00063,200,00070,600,000
Tax56,700,00083,100,000-34,300,00013,800,0002,000,00017,800,0006,500,00020,900,00011,000,0006,700,00013,000,0005,100,0007,500,00064,000,000-3,100,000
Profit After Tax-181,200,000-299,200,000-149,700,000-73,300,000-149,700,000-97,300,000-39,400,000-43,500,00057,700,000-38,200,000128,000,00016,500,000-66,100,000127,200,00067,500,000
Dividends Paid30,200,000320,500,000
Retained Profit-181,200,000-299,200,000-149,700,000-73,300,000-149,700,000-97,300,000-39,400,000-73,700,000-262,800,000-38,200,000128,000,00016,500,000-116,100,000127,200,00067,500,000
Employee Costs193,700,000185,000,000165,000,000168,900,000165,800,000159,400,000151,100,000134,400,000124,300,000112,100,000103,000,00094,700,00079,500,00072,000,00013,500,000
Number Of Employees3,7903,5543,5473,6023,5253,4443,3843,0912,9002,5252,4482,2101,9311,727200
EBITDA*416,800,000351,300,000418,500,000349,700,000353,500,000368,200,000358,100,000364,600,000411,400,000382,100,000352,300,000320,900,000329,600,000365,700,000308,500,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Tangible Assets7,326,700,0006,975,300,0006,274,500,0005,812,100,0005,748,800,0005,525,800,0005,298,000,0005,067,400,0004,843,100,0004,221,000,0003,764,400,0003,658,200,0003,552,300,0003,552,200,0003,489,200,000
Intangible Assets201,000,000202,200,000203,200,000203,600,000191,800,000174,800,000146,000,000119,500,000105,700,000100,600,00083,900,00066,100,00066,600,00065,400,00060,100,000
Investments & Other4,100,00010,400,0003,300,000200,0003,800,0001,900,0002,200,0001,800,000322,100,0001,600,0001,600,000100,0002,800,000900,000
Debtors (Due After 1 year)33,200,00012,000,000320,500,000320,500,000320,500,000370,500,000370,500,000
Total Fixed Assets7,527,700,0007,177,500,0006,477,700,0006,015,700,0005,940,600,0005,700,600,0005,444,000,0005,186,900,0004,948,800,0004,321,600,0003,848,300,0003,724,300,0003,618,900,0003,617,600,0003,549,300,000
Stock & work in progress7,900,0005,300,0004,300,0004,300,0004,000,0003,900,0003,200,0002,900,0002,100,0001,900,0002,200,0001,600,000900,000
Trade Debtors475,000,000523,700,000488,500,000473,400,000476,200,000481,300,000472,900,000460,800,000451,700,000128,500,000436,800,000437,100,000433,100,000415,000,000412,200,000
Group Debtors1,300,000
Misc Debtors168,600,000123,500,000102,400,00095,600,00098,400,00091,100,000103,300,000101,700,00093,600,00084,100,00088,800,00089,000,00077,900,00074,200,00072,200,000
Cash147,300,000362,600,000503,700,000208,800,000658,700,000490,300,000274,800,00068,000,000130,700,000269,100,00091,600,000154,600,000299,100,00097,000,000247,600,000
misc current assets1,200,0005,800,00031,400,0004,500,000100,0001,100,0002,900,000400,000
total current assets801,300,0001,020,900,0001,130,300,000786,600,0001,237,400,0001,067,700,000857,100,000633,800,000678,100,000483,600,000619,400,000682,300,000811,000,000586,200,000732,000,000
total assets8,329,000,0008,198,400,0007,608,000,0006,802,300,0007,178,000,0006,768,300,0006,301,100,0005,820,700,0005,626,900,0004,805,200,0004,467,700,0004,406,600,0004,429,900,0004,203,800,0004,281,300,000
Bank overdraft205,200,00040,900,0005,900,00042,800,000151,900,000
Bank loan
Trade Creditors 60,600,00064,200,00049,500,00046,000,00052,000,00056,800,00045,100,00044,600,00037,500,00049,300,00047,000,00049,400,00047,700,00034,400,00021,500,000
Group/Directors Accounts56,100,00019,400,00019,400,00023,900,000354,200,00022,000,00020,600,00016,200,00013,500,00065,000,00014,300,000134,100,000
other short term finances72,800,00044,200,00036,300,00061,400,00019,600,00026,900,00028,200,000100,000100,00020,600,000300,000300,000400,000300,000300,000
hp & lease commitments49,900,000900,00017,600,00017,200,00027,600,00010,500,0009,300,00013,200,00014,300,00011,800,0007,200,0009,900,000
other current liabilities590,500,000668,800,000624,700,000512,300,000555,800,000507,000,000524,800,000550,800,000522,500,000501,700,000518,400,000533,800,000518,100,000532,500,000530,000,000
total current liabilities829,900,000797,500,000747,500,000660,800,0001,009,200,000795,900,000639,000,000633,900,000632,800,000723,500,000595,100,000611,300,000643,000,000588,700,000695,800,000
loans10,464,400,00010,111,600,0004,499,800,0005,095,800,0004,947,900,0004,886,000,0004,330,100,0003,886,200,0003,732,200,0006,278,200,0003,424,800,0003,466,300,0003,630,600,0003,505,100,0003,672,300,000
hp & lease commitments740,400,000540,800,000631,700,000396,500,000410,500,000423,900,000436,000,000446,500,000558,100,000602,000,000722,300,000734,600,000873,600,000
Accruals and Deferred Income40,900,000314,400,000264,700,000234,000,000204,600,000159,200,000129,500,000106,400,00098,000,000
other liabilities447,100,000401,900,00037,300,00048,100,00046,600,000132,100,000109,100,000169,500,000145,800,00049,000,00061,000,000
provisions1,552,200,0001,598,600,0001,568,000,0001,141,400,0001,155,000,0001,058,400,0001,031,000,0001,018,400,000965,400,000455,000,000481,400,000551,200,000551,000,000535,800,000678,600,000
total long term liabilities6,008,300,0005,855,100,0005,553,900,0004,954,500,0004,930,700,0004,663,800,0004,348,600,0003,974,500,0003,812,200,0003,639,300,0003,310,200,0003,379,800,0003,391,400,0003,050,800,0003,162,100,000
total liabilities6,838,200,0006,652,600,0006,301,400,0005,615,300,0005,939,900,0005,459,700,0004,987,600,0004,608,400,0004,445,000,0004,362,800,0003,905,300,0003,991,100,0004,034,400,0003,639,500,0003,857,900,000
net assets1,490,800,0001,545,800,0001,306,600,0001,187,000,0001,238,100,0001,308,600,0001,313,500,0001,212,300,0001,181,900,000442,400,000562,400,000415,500,000395,500,000564,300,000423,400,000
total shareholders funds1,490,800,0001,545,800,0001,306,600,0001,187,000,0001,238,100,0001,308,600,0001,313,500,0001,212,300,0001,181,900,000442,400,000562,400,000415,500,000395,500,000564,300,000423,400,000
Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Operating Activities
Operating Profit46,000,000-6,700,00080,500,0007,600,00031,200,00070,600,00077,100,000103,500,000160,800,000201,300,000204,600,000180,600,000191,400,000227,500,000175,800,000
Depreciation328,400,000318,400,000300,300,000309,300,000293,200,000277,900,000259,300,000241,400,000230,700,000166,200,000147,700,000140,300,000138,200,000138,200,000131,800,000
Amortisation42,400,00039,600,00037,700,00032,800,00029,100,00019,700,00021,700,00019,700,00019,900,00014,600,000900,000
Tax56,700,00083,100,000-34,300,00013,800,0002,000,00017,800,0006,500,00020,900,00011,000,0006,700,00013,000,0005,100,0007,500,00064,000,000-3,100,000
Stock2,600,0001,000,000300,000100,000700,000300,000800,000200,000-300,000600,000700,000900,000
Debtors18,900,00068,300,00021,900,000-5,600,0002,200,000-3,800,00013,700,00017,200,000332,700,000-633,500,000-500,00015,100,000-28,200,0004,800,000854,900,000
Creditors-3,600,00014,700,0003,500,000-6,000,000-4,800,00011,700,000500,0007,100,000-11,800,0002,300,000-2,400,0001,700,00013,300,00012,900,00021,500,000
Accruals and Deferred Income-78,300,00044,100,00071,500,000-317,000,00098,500,00012,900,0003,400,00073,700,000180,000,000-146,200,0007,700,00024,100,00083,600,0002,500,000530,000,000
Deferred Taxes & Provisions-46,400,00030,600,000426,600,000-13,600,00096,600,00027,400,00012,600,00053,000,000510,400,000-26,400,000-69,800,000200,00015,200,000-142,800,000678,600,000
Cash flow from operations323,700,000454,500,000863,900,00032,200,000543,500,000441,100,000367,100,000501,300,000768,100,000852,300,000300,700,000336,200,000476,500,000297,500,000680,600,000
Investing Activities
capital expenditure-721,000,000-1,057,800,000-800,000,000-417,200,000-562,300,000-554,200,000-538,100,000-499,200,000-877,800,000-654,100,000-271,700,000-245,700,000-139,500,000-206,500,000-3,682,000,000
Change in Investments-4,100,000-6,300,0007,100,0003,100,000-3,600,0001,900,000-300,000400,000-320,300,000320,500,0001,500,000-2,700,0001,900,000900,000
cash flow from investments-716,900,000-1,051,500,000-807,100,000-420,300,000-558,700,000-556,100,000-537,800,000-499,600,000-557,500,000-974,600,000-271,700,000-247,200,000-136,800,000-208,400,000-3,682,900,000
Financing Activities
Bank loans
Group/Directors Accounts36,700,000-4,500,000-330,300,000354,200,000-22,000,0001,400,00020,600,000-16,200,0002,700,000-51,500,00050,700,000-119,800,000134,100,000
Other Short Term Loans 28,600,0007,900,000-25,100,00041,800,000-7,300,000-1,300,00028,100,000-20,500,00020,300,000-100,000100,000300,000
Long term loans352,800,0005,611,800,000-596,000,000147,900,00061,900,000555,900,000443,900,000154,000,000-2,546,000,0002,853,400,000-41,500,000-164,300,000125,500,000-167,200,0003,672,300,000
Hire Purchase and Lease Commitments248,600,000524,100,000-631,300,000224,800,00013,600,000-13,400,000-22,600,000-9,300,000455,800,000-571,300,000-45,000,000-117,800,000-7,700,000-141,700,000883,500,000
other long term liabilities-447,100,00045,200,000364,600,00037,300,000-48,100,0001,500,000-85,500,00023,000,000-60,400,00023,700,00096,800,000-12,000,00061,000,000
share issue126,200,000538,400,000269,300,00022,200,00079,200,00092,400,000140,600,000104,100,0001,002,300,000-81,800,00018,900,0003,500,000-52,700,00013,700,000355,900,000
interest-339,000,000-470,500,000-276,900,000-134,200,000-165,200,000-168,500,000-177,100,000-143,300,000-124,700,000-144,900,000-154,400,000-134,300,000-185,000,000-169,500,000-97,900,000
cash flow from financing453,900,0005,764,600,000-1,219,300,000336,800,000373,700,000465,100,000342,800,000108,400,000-1,298,000,0002,082,500,000-279,700,000-440,800,00027,700,000-596,500,0005,009,200,000
cash and cash equivalents
cash-215,300,000-141,100,000294,900,000-449,900,000168,400,000215,500,000206,800,000-62,700,000-138,400,000177,500,000-63,000,000-144,500,000202,100,000-150,600,000247,600,000
overdraft-205,200,000164,300,00035,000,000-36,900,000-109,100,000151,900,000
change in cash-215,300,000-141,100,000294,900,000-449,900,000373,600,00051,200,000171,800,000-25,800,000-29,300,00025,600,000-63,000,000-144,500,000202,100,000-150,600,000247,600,000

dwr cymru cyfyngedig 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 dwr cymru cyfyngedig. Get real-time insights into dwr cymru cyfyngedig'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

Dwr Cymru Cyfyngedig Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for dwr cymru cyfyngedig by selecting its closest rivals, whether from the WATER SUPPLY; SEWERAGE, WASTE MANAGEMENT AND REMEDIATION ACTIVITIES sector, other mega companies, companies in CF3 area or any other competitors across 12 key performance metrics.

dwr cymru cyfyngedig Ownership

DWR CYMRU CYFYNGEDIG group structure

Dwr Cymru Cyfyngedig has 1 subsidiary company.

DWR CYMRU CYFYNGEDIG Shareholders

dwr cymru (holdings) ltd 100%

dwr cymru cyfyngedig directors

Dwr Cymru Cyfyngedig currently has 12 directors. The longest serving directors include Mr Peter Perry (Aug 2006) and Mrs Joanne Kenrick (Nov 2015).

officercountryagestartendrole
Mr Peter PerryWales62 years Aug 2006- Director
Mrs Joanne KenrickWales58 years Nov 2015- Director
Professor Thomas Crick44 years Oct 2017- Director
Mrs Debra Bowen ReesWales63 years Jan 2020- Director
Mr Peter DavisWales61 years Jan 2020- Director
Mrs Jane HansonUnited Kingdom57 years Jan 2021- Director
Mrs Jane HansonEngland57 years Jan 2021- Director
Mrs Lila ThompsonWales56 years Sep 2022- Director
Mrs Alison WilcoxUnited Kingdom60 years Jan 2025- Director
Mr Darren JamesEngland57 years Jan 2025- Director

P&L

March 2024

turnover

924.4m

+10%

operating profit

46m

-787%

gross margin

27.3%

-8.24%

turnover

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

Balance Sheet

March 2024

net assets

1.5b

-0.04%

total assets

8.3b

+0.02%

cash

147.3m

-0.59%

net assets

Total assets minus all liabilities

dwr cymru cyfyngedig company details

company number

02366777

Type

Private limited with Share Capital

industry

36000 - Water collection, treatment and supply

37000 - Sewerage

incorporation date

April 1989

age

36

incorporated

UK

ultimate parent company

accounts

Full Accounts

last accounts submitted

March 2024

previous names

N/A

accountant

-

auditor

DELOITTE LLP

address

dwr cymru welsh water, linea, fortran road, cardiff, CF3 0LT

Bank

NATIONAL WESTMINSTER BANK PLC

Legal Advisor

LINKLATERS LLP

dwr cymru cyfyngedig 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 3 charges/mortgages relating to dwr cymru cyfyngedig. Currently there are 2 open charges and 1 have been satisfied in the past.

dwr cymru cyfyngedig 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 DWR CYMRU CYFYNGEDIG. This can take several minutes, an email will notify you when this has completed.

dwr cymru cyfyngedig Companies House Filings - See Documents

datedescriptionview/download