Pomanda estimates the enterprise value of AL. MURAD D.I.Y. LIMITED at £25.9m based on a Turnover of £36m and 0.72x industry multiple (adjusted for size and gross margin).
al. murad d.i.y. limitedEstimated Valuation
£61.6m
Pomanda estimates the enterprise value of AL. MURAD D.I.Y. LIMITED at £61.6m based on an EBITDA of £9.1m and a 6.76x industry multiple (adjusted for size and gross margin).
al. murad d.i.y. limitedEstimated Valuation
£80.7m
Pomanda estimates the enterprise value of AL. MURAD D.I.Y. LIMITED at £80.7m based on Net Assets of £41.1m and 1.97x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Al. Murad D.i.y. LimitedOverview
Al. Murad D.i.y. Limited is a live company located in leeds, LS27 0BN with a Companies House number of 02635068. It operates in the retail sale of hardware, paints and glass in specialised stores sector, SIC Code 47520. Founded in August 1991, it's largest shareholder is
murad ali ismail patel
with a 20% stake. Al. Murad D.i.y. Limited is a mature,
large sized company, Pomanda has estimated its turnover at
£36m with
declining
growth in recent years.
Pomanda's financial health check has awarded Al. Murad D.I.Y. Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 8 measures and has 2 areas for improvement. Company Health Check FAQs
Health Rating5out of 5
8 Strong
2 Regular
2 Weak
Size
annual sales of £36m, make it larger than the average company (£10.1m)
£36m - Al. Murad D.i.y. Limited
£10.1m - Industry AVG
Growth
3 year (CAGR) sales growth of -6%, show it is growing at a slower rate (7.3%)
-6% - Al. Murad D.i.y. Limited
7.3% - Industry AVG
Production
with a gross margin of 56.4%, this company has a lower cost of product (37.2%)
56.4% - Al. Murad D.i.y. Limited
37.2% - Industry AVG
Profitability
an operating margin of 23.5% make it more profitable than the average company (4.3%)
23.5% - Al. Murad D.i.y. Limited
4.3% - Industry AVG
Employees
with 195 employees, this is above the industry average (47)
195 - Al. Murad D.i.y. Limited
47 - Industry AVG
Pay Structure
on an average salary of £27k, the company has an equivalent pay structure (£32.3k)
£27k - Al. Murad D.i.y. Limited
£32.3k - Industry AVG
Efficiency
resulting in sales per employee of £184.7k, this is equally as efficient (£191.2k)
£184.7k - Al. Murad D.i.y. Limited
£191.2k - Industry AVG
Debtor Days
it gets paid by customers after 17 days, this is earlier than average (34 days)
17 days - Al. Murad D.i.y. Limited
34 days - Industry AVG
Creditor Days
its suppliers are paid after 58 days, this is slower than average (49 days)
58 days - Al. Murad D.i.y. Limited
49 days - Industry AVG
Stock Days
it holds stock equivalent to 167 days, this is more than average (97 days)
167 days - Al. Murad D.i.y. Limited
97 days - Industry AVG
Cash Balance
has cash to cover current liabilities
for 55 weeks, this is more cash available to meet short term requirements (18 weeks)
55 weeks - Al. Murad D.i.y. Limited
18 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 18%, this is a lower level of debt than the average (50.9%)
18% - Al. Murad D.i.y. Limited
50.9% - Industry AVG
AL. MURAD D.I.Y. LIMITED financials
EXPORT
Al. Murad D.I.Y. Limited's latest turnover from March 2024 is £36 million and the company has net assets of £41.1 million. According to their latest financial statements, Al. Murad D.I.Y. Limited has 195 employees and maintains cash reserves of £6.8 million as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Turnover
36,025,652
38,903,992
39,791,662
43,057,817
39,029,907
39,503,617
38,919,777
38,263,733
36,584,008
32,377,899
28,343,249
25,276,999
22,416,770
20,560,714
19,281,354
Other Income Or Grants
Cost Of Sales
15,718,842
20,681,620
20,667,111
20,751,329
21,064,944
20,190,366
18,764,892
19,436,315
19,936,563
16,813,374
17,012,042
14,725,228
12,990,626
12,522,046
12,078,697
Gross Profit
20,306,810
18,222,372
19,124,551
22,306,488
17,964,963
19,313,251
20,154,885
18,827,418
16,647,445
15,564,525
11,331,207
10,551,771
9,426,144
8,038,668
7,202,657
Admin Expenses
11,839,394
13,083,980
11,569,562
10,710,790
14,145,483
13,079,369
13,189,284
12,417,651
10,794,769
9,459,682
8,820,282
8,353,716
7,815,263
7,043,351
6,822,433
Operating Profit
8,467,416
5,138,392
7,554,989
11,595,698
3,819,480
6,233,882
6,965,601
6,409,767
5,852,676
6,104,843
2,510,925
2,198,055
1,610,881
995,317
380,224
Interest Payable
5,810
450
1,178
1,982
Interest Receivable
513,510
259,051
267,746
407,151
418,143
30,716
186,541
146,803
133,908
49,881
71,670
69,914
52,200
23,880
53,320
Pre-Tax Profit
8,752,560
3,963,142
6,724,142
12,705,890
2,975,272
6,429,461
6,896,955
6,570,382
5,924,377
6,073,832
2,451,960
2,268,776
1,661,848
1,019,607
433,544
Tax
-2,101,368
-754,292
-1,282,895
-2,999,419
-623,828
-1,266,750
-1,414,030
-1,560,827
-1,217,180
-1,325,209
-1,394,755
-551,669
-461,570
-271,775
-114,510
Profit After Tax
6,651,192
3,208,850
5,441,247
9,706,471
2,351,444
5,162,711
5,482,925
5,009,555
4,707,197
4,748,623
1,057,205
1,717,107
1,200,278
747,832
319,034
Dividends Paid
1,690,000
3,344,000
3,320,000
2,000,000
2,000,000
2,000,000
1,000,000
1,000,000
1,000,000
1,000,000
500,000
500,000
400,000
391,000
Retained Profit
4,961,192
-135,150
2,121,247
7,706,471
351,444
3,162,711
4,482,925
4,009,555
3,707,197
3,748,623
557,205
1,217,107
1,200,278
347,832
-71,966
Employee Costs
5,257,347
4,816,267
5,612,695
5,709,808
6,673,534
6,312,372
6,220,561
5,651,534
4,920,043
4,432,199
3,928,113
3,581,739
3,171,881
2,675,369
2,326,913
Number Of Employees
195
181
183
245
310
301
297
270
268
247
235
228
210
204
195
EBITDA*
9,112,076
5,692,332
8,154,978
12,427,941
4,773,052
7,141,036
7,799,948
12,410,600
6,287,275
6,562,209
2,963,642
2,447,648
1,920,466
1,224,323
616,872
* Earnings Before Interest, Tax, Depreciation and Amortisation
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Tangible Assets
3,148,628
3,608,670
3,935,615
4,413,535
4,303,962
4,353,715
4,822,665
5,364,807
5,693,517
5,008,447
4,896,345
4,357,607
4,030,457
3,527,915
3,041,753
Intangible Assets
Investments & Other
1,137,267
853,102
3,165,651
2,268,101
1,740,670
221,741
282,770
3,505,837
3,208,769
2,439,940
2,450,650
2,478,035
Debtors (Due After 1 year)
Total Fixed Assets
3,148,628
3,608,670
3,935,615
5,550,802
5,157,064
7,519,366
7,090,766
7,105,477
5,915,258
5,291,217
8,402,182
7,566,376
6,470,397
5,978,565
5,519,788
Stock & work in progress
7,227,849
6,774,730
6,625,840
6,441,980
4,977,079
4,218,458
3,996,439
3,502,985
2,890,258
2,495,860
2,485,505
2,204,450
2,145,500
2,170,500
2,225,625
Trade Debtors
1,742,298
1,737,459
1,606,116
1,359,273
1,134,723
1,135,252
1,839,279
1,305,742
1,656,818
1,652,714
365,040
612,050
346,690
208,405
Group Debtors
21,078,378
18,257,200
18,257,200
11,112,200
11,112,200
6,720,172
6,643,728
5,473,892
5,247,574
2,714,977
Misc Debtors
10,022,450
10,127,450
6,047,450
4,782,589
4,101,637
880,832
765,224
753,172
505,110
33,318
95,217
40,217
115,660
30,000
10,000
Cash
6,841,021
2,852,033
8,425,917
15,289,669
4,617,791
10,060,627
6,800,309
4,376,408
3,583,941
3,388,574
1,016,162
1,276,713
145,949
671,854
544,820
misc current assets
307,368
537,952
825,985
61,169
115,518
total current assets
46,911,996
40,056,240
40,962,523
38,985,711
26,481,382
23,841,326
20,106,148
15,527,717
13,883,701
10,285,443
3,961,924
4,133,430
2,753,799
2,872,354
2,988,850
total assets
50,060,624
43,664,910
44,898,138
44,536,513
31,638,446
31,360,692
27,196,914
22,633,194
19,798,959
15,576,660
12,364,106
11,699,806
9,224,196
8,850,919
8,508,638
Bank overdraft
1,364
755,053
63,008
7,375
9,377
7,316
11,503
833,731
1,126,873
697,997
823,843
934,494
Bank loan
Trade Creditors
2,507,758
3,076,757
4,405,136
5,161,044
3,333,123
3,240,754
2,445,457
2,180,880
3,031,521
2,389,722
2,362,106
2,096,531
1,982,234
1,972,907
2,083,740
Group/Directors Accounts
329,323
179,323
680,000
502,823
19,323
12,000
30,099
28,428
147,428
482,240
335
335
other short term finances
124,000
hp & lease commitments
other current liabilities
3,552,451
972,166
2,433,742
3,863,807
958,611
1,223,421
954,866
1,020,291
1,313,576
1,402,537
1,370,181
1,605,660
1,372,570
1,582,717
1,242,784
total current liabilities
6,390,896
4,983,299
7,518,878
9,527,674
4,374,065
4,483,550
3,409,700
3,238,586
4,385,028
3,939,687
4,566,018
5,311,304
4,052,801
4,379,802
4,385,353
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
1,905,008
1,680,072
243,866
provisions
702,798
900,809
899,514
894,206
856,219
820,424
893,207
983,526
1,012,404
942,643
852,381
total long term liabilities
2,607,806
2,580,881
1,143,380
894,206
856,219
820,424
893,207
983,526
1,012,404
942,643
852,381
total liabilities
8,998,702
7,564,180
8,662,258
10,421,880
5,230,284
5,303,974
4,302,907
4,222,112
5,397,432
4,882,330
5,418,399
5,311,304
4,052,801
4,379,802
4,385,353
net assets
41,061,922
36,100,730
36,235,880
34,114,633
26,408,162
26,056,718
22,894,007
18,411,082
14,401,527
10,694,330
6,945,707
6,388,502
5,171,395
4,471,117
4,123,285
total shareholders funds
41,061,922
36,100,730
36,235,880
34,114,633
26,408,162
26,056,718
22,894,007
18,411,082
14,401,527
10,694,330
6,945,707
6,388,502
5,171,395
4,471,117
4,123,285
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
Mar 2016
Mar 2015
Mar 2014
Mar 2013
Mar 2012
Mar 2011
Mar 2010
Operating Activities
Operating Profit
8,467,416
5,138,392
7,554,989
11,595,698
3,819,480
6,233,882
6,965,601
6,409,767
5,852,676
6,104,843
2,510,925
2,198,055
1,610,881
995,317
380,224
Depreciation
644,660
553,940
599,989
832,243
953,572
907,154
834,347
6,000,833
434,599
457,366
452,717
249,593
309,585
229,006
236,648
Amortisation
Tax
-2,101,368
-754,292
-1,282,895
-2,999,419
-623,828
-1,266,750
-1,414,030
-1,560,827
-1,217,180
-1,325,209
-1,394,755
-551,669
-461,570
-271,775
-114,510
Stock
453,119
148,890
183,860
1,464,901
758,621
222,019
493,454
612,727
394,398
10,355
281,055
58,950
-25,000
-55,125
2,225,625
Debtors
2,721,017
4,211,343
8,656,704
905,502
7,612,304
-511,975
1,715,425
123,304
3,008,493
3,940,752
-192,010
189,917
432,350
-188,405
218,405
Creditors
-568,999
-1,328,379
-755,908
1,827,921
92,369
795,297
264,577
-850,641
641,799
27,616
265,575
114,297
9,327
-110,833
2,083,740
Accruals and Deferred Income
2,580,285
-1,461,576
-1,430,065
2,905,196
-264,810
268,555
-65,425
-293,285
-88,961
32,356
-235,479
233,090
-210,147
339,933
1,242,784
Deferred Taxes & Provisions
-198,011
1,295
5,308
37,987
35,795
-72,783
-90,319
-28,878
69,761
90,262
852,381
Cash flow from operations
5,649,847
-2,210,853
-4,149,146
11,829,223
-4,358,347
7,155,311
4,285,872
8,940,938
2,289,803
1,436,127
2,362,319
1,994,499
850,726
1,425,178
1,384,856
Investing Activities
capital expenditure
-1,066,646
-997,372
-1,794,917
-1,102,373
-533,144
-1,310,850
-1,348,774
800
4,800
-326,609
Change in Investments
-1,137,267
284,165
-2,312,549
897,550
527,431
1,518,929
-61,029
-3,223,067
297,068
768,829
-10,710
-27,385
2,478,035
cash flow from investments
1,137,267
-284,165
2,312,549
-1,964,196
-1,524,803
-3,313,846
-1,041,344
2,689,923
-1,607,918
-2,117,603
11,510
32,185
-2,804,644
Financing Activities
Bank loans
Group/Directors Accounts
150,000
-500,677
177,177
483,500
7,323
12,000
-30,099
1,671
-119,000
147,428
-482,240
482,240
-335
335
Other Short Term Loans
-124,000
124,000
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
224,936
1,436,206
243,866
share issue
-500,000
4,195,251
interest
507,700
258,601
267,746
407,151
418,143
30,716
186,541
146,803
132,730
47,899
71,670
69,914
52,200
23,880
53,320
cash flow from financing
882,636
1,194,130
688,789
890,651
425,466
42,716
156,442
148,474
13,730
195,327
-410,570
552,154
-448,135
-100,120
4,372,906
cash and cash equivalents
cash
3,988,988
-5,573,884
-6,863,752
10,671,878
-5,442,836
3,260,318
2,423,901
792,467
195,367
2,372,412
-260,551
1,130,764
-525,905
127,034
544,820
overdraft
-753,689
755,053
-63,008
55,633
-2,002
2,061
-4,187
11,503
-833,731
-293,142
428,876
-125,846
-110,651
934,494
change in cash
4,742,677
-6,328,937
-6,863,752
10,734,886
-5,498,469
3,262,320
2,421,840
796,654
183,864
3,206,143
32,591
701,888
-400,059
237,685
-389,674
al. murad d.i.y. 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 al. murad d.i.y. limited. Get real-time insights into al. murad d.i.y. limited's credit score, group structure and payment trends.
Perform a competitor analysis for al. murad d.i.y. limited by selecting its closest rivals, whether from the WHOLESALE AND RETAIL TRADE; REPAIR OF MOTOR VEHICLES AND MOTORCYCLES sector, other large companies, companies in LS27 area or any other competitors across 12 key performance metrics.
al. murad d.i.y. limited Ownership
AL. MURAD D.I.Y. LIMITED group structure
Al. Murad D.I.Y. Limited has no subsidiary companies.
Ultimate parent company
AL. MURAD D.I.Y. LIMITED
02635068
AL. MURAD D.I.Y. LIMITED Shareholders
The largest shareholders in Al. Murad D.I.Y. Limited include Murad Ali Ismail Patel and Ismail Murad Ali Patel.
murad ali ismail patel
20%
ismail murad ali patel
17%
irfaan murad ali patel
17%
rizwan murad ali patel
17%
mohamed patel
17%
rokeya murad patel
12%
al. murad d.i.y. limited directors
Al. Murad D.I.Y. Limited currently has 2 directors.
The longest serving directors include
Mr Murad Patel (Aug 1992) and
Mr Mohamed Patel (Mar 2021).
47530 - Retail sale of carpets, rugs, wall and floor coverings in specialised stores
47520 - Retail sale of hardware, paints and glass in specialised stores
incorporation date
August 1991
age
34
incorporated
UK
ultimate parent company
None
accounts
Full Accounts
last accounts submitted
March 2024
previous names
N/A
accountant
-
auditor
AXIOM ACCOUNTANTS LTD
address
howley park road east morley, leeds, LS27 0BN
Bank
NATIONAL WESTMINSTER BANK PLC
Legal Advisor
-
al. murad d.i.y. 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 found 7 charges/mortgages relating to al. murad d.i.y. limited. Currently there are 5 open charges and 2 have been satisfied in the past.
al. murad d.i.y. 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 AL. MURAD D.I.Y. LIMITED. This can take several minutes, an email will notify you when this has completed.
al. murad d.i.y. limitedCompanies House Filings - See Documents
