Pomanda estimates the enterprise value of CORSTORPHINE + WRIGHT LIMITED at £23.7m based on a Turnover of £29.2m and 0.81x industry multiple (adjusted for size and gross margin).
corstorphine + wright limitedEstimated Valuation
£26.3m
Pomanda estimates the enterprise value of CORSTORPHINE + WRIGHT LIMITED at £26.3m based on an EBITDA of £3.9m and a 6.76x industry multiple (adjusted for size and gross margin).
corstorphine + wright limitedEstimated Valuation
£40.7m
Pomanda estimates the enterprise value of CORSTORPHINE + WRIGHT LIMITED at £40.7m based on Net Assets of £14.2m and 2.86x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Corstorphine + Wright LimitedOverview
Corstorphine + Wright Limited is a live company located in warwick, CV34 4BL with a Companies House number of 03315371. It operates in the architectural activities sector, SIC Code 71111. Founded in February 1997, it's largest shareholder is
corstorphine + wright holdings limited
with a 100% stake. Corstorphine + Wright Limited is a mature,
large sized company, Pomanda has estimated its turnover at
£29.2m with
high
growth in recent years.
Pomanda's financial health check has awarded Corstorphine + Wright Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 2 areas for improvement. Company Health Check FAQs
Health Rating5out of 5
5 Strong
4 Regular
2 Weak
Size
annual sales of £29.2m, make it larger than the average company (£1.1m)
£29.2m - Corstorphine + Wright Limited
£1.1m - Industry AVG
Growth
3 year (CAGR) sales growth of 19%, show it is growing at a faster rate (8.1%)
19% - Corstorphine + Wright Limited
8.1% - Industry AVG
Production
with a gross margin of 39.3%, this company has a comparable cost of product (45.8%)
39.3% - Corstorphine + Wright Limited
45.8% - Industry AVG
Profitability
an operating margin of 11.2% make it more profitable than the average company (7.2%)
11.2% - Corstorphine + Wright Limited
7.2% - Industry AVG
Employees
with 283 employees, this is above the industry average (14)
283 - Corstorphine + Wright Limited
14 - Industry AVG
Pay Structure
on an average salary of £59.5k, the company has an equivalent pay structure (£51.2k)
£59.5k - Corstorphine + Wright Limited
£51.2k - Industry AVG
Efficiency
resulting in sales per employee of £103.1k, this is equally as efficient (£92.4k)
£103.1k - Corstorphine + Wright Limited
£92.4k - Industry AVG
Debtor Days
it gets paid by customers after 149 days, this is later than average (84 days)
149 days - Corstorphine + Wright Limited
84 days - Industry AVG
Creditor Days
its suppliers are paid after 30 days, this is close to average (30 days)
30 days - Corstorphine + Wright Limited
30 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Corstorphine + Wright Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 7 weeks, this is less cash available to meet short term requirements (26 weeks)
7 weeks - Corstorphine + Wright Limited
26 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 43.6%, this is a lower level of debt than the average (51.2%)
43.6% - Corstorphine + Wright Limited
51.2% - Industry AVG
CORSTORPHINE + WRIGHT LIMITED financials
EXPORT
Corstorphine + Wright Limited's latest turnover from June 2024 is £29.2 million and the company has net assets of £14.2 million. According to their latest financial statements, Corstorphine + Wright Limited has 283 employees and maintains cash reserves of £1.5 million as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Turnover
29,176,724
25,577,239
20,583,472
17,449,836
16,839,470
14,359,454
11,432,197
10,702,560
5,615,615
4,465,563
4,084,787
3,064,132
2,826,075
2,209,040
1,061,102
Other Income Or Grants
Cost Of Sales
17,700,752
14,294,534
10,756,427
10,266,203
9,402,112
7,244,589
5,797,329
4,961,978
3,186,710
1,144,727
1,803,309
1,852,931
1,249,745
1,268,389
223,473
Gross Profit
11,475,972
11,282,705
9,827,045
7,183,633
7,437,358
7,114,865
5,634,868
5,740,582
2,428,905
3,320,836
2,281,478
1,211,201
1,576,330
940,651
837,629
Admin Expenses
8,217,237
8,134,863
6,111,975
3,737,425
3,635,453
3,265,640
2,679,132
3,181,886
1,196,178
1,652,575
1,362,491
885,488
1,358,841
788,954
746,357
Operating Profit
3,258,735
3,147,842
3,715,070
3,446,208
3,801,905
3,849,225
2,955,736
2,558,696
1,232,727
1,668,261
918,987
325,713
217,489
151,697
91,272
Interest Payable
28,592
25,792
28,128
7,089
5,378
5,505
1
5
1,078
Interest Receivable
22,289
88
599
1,212
22
6,238
2,496
526
Pre-Tax Profit
3,252,432
3,122,138
3,687,541
3,172,211
3,600,565
2,994,377
2,764,525
2,564,201
1,418,947
1,711,039
919,512
325,713
217,484
151,697
90,194
Tax
296,575
-106,575
481,729
-239,368
-161,872
-315,691
-247,329
2,800
-124,699
-352,056
-222,755
-71,798
-43,607
-31,405
-2,626
Profit After Tax
3,549,007
3,015,563
4,169,270
2,932,843
3,438,693
2,678,686
2,517,196
2,567,001
1,294,248
1,358,983
696,757
253,915
173,877
120,292
87,568
Dividends Paid
6,600,000
974,765
577,586
467,778
662,000
405,000
190,000
100,000
Retained Profit
3,716,835
3,044,210
4,294,111
-3,606,554
3,420,775
2,283,602
1,315,242
1,659,623
1,294,248
891,205
18,239
-161,753
-16,123
20,292
87,568
Employee Costs
16,833,747
14,260,000
11,339,897
9,788,417
9,236,001
7,256,385
6,005,051
4,825,991
3,069,291
2,170,384
1,957,520
1,618,203
1,462,527
1,193,368
616,855
Number Of Employees
283
235
194
173
180
149
124
107
67
49
44
37
34
28
15
EBITDA*
3,891,425
3,675,461
4,376,374
3,685,744
3,985,859
3,937,493
3,024,539
2,676,382
1,243,652
1,802,121
954,027
325,713
217,489
151,697
91,272
* Earnings Before Interest, Tax, Depreciation and Amortisation
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Tangible Assets
1,271,658
1,163,960
769,855
452,606
447,160
261,783
199,295
118,656
32,774
4,360
5,813
Intangible Assets
1,639,761
1,550,554
1,440,109
603,740
674,768
66,600
342,007
Investments & Other
395,319
227,491
198,844
61,621
2,074
20,482
1,964
754
754
Debtors (Due After 1 year)
Total Fixed Assets
3,306,738
2,942,005
2,408,808
1,117,967
1,124,002
282,265
199,295
118,656
34,738
71,714
348,574
Stock & work in progress
397,161
435,520
17,482
13,883
Trade Debtors
11,987,434
8,601,977
8,482,574
6,905,712
6,139,399
4,218,838
3,516,053
4,467,952
1,864,535
1,833,849
402,629
55,215
392,450
338,662
478,613
Group Debtors
6,028,886
5,256,889
5,370,184
3,356,235
184,325
320,489
Misc Debtors
2,391,064
1,723,321
1,612,068
1,096,790
931,704
437,508
1,096,204
393,824
201,076
16,795
79,120
11,875
18,240
8,217
28,622
Cash
1,530,221
1,713,640
2,325,587
3,728,442
5,502,149
3,786,159
2,625,566
1,838,101
857,271
942,176
650,309
616,118
420,476
389,475
88,295
misc current assets
total current assets
21,937,605
17,295,827
17,790,413
15,087,179
12,573,252
8,442,505
7,237,823
6,699,877
3,504,368
3,548,829
1,149,540
697,091
831,166
736,354
595,530
total assets
25,244,343
20,237,832
20,199,221
16,205,146
13,697,254
8,724,770
7,437,118
6,818,533
3,539,106
3,620,543
1,498,114
697,091
831,166
736,354
595,530
Bank overdraft
Bank loan
Trade Creditors
1,489,170
937,808
1,043,675
621,433
710,831
370,858
318,899
603,695
87,588
28,837
51,825
59,687
109,837
118,378
133,150
Group/Directors Accounts
3,374,781
4,172,019
7,267,378
6,924,198
390,350
1,108,396
30,315
52,186
619,144
51,872
442,373
116,824
21,824
other short term finances
hp & lease commitments
other current liabilities
6,024,626
4,409,189
4,455,464
5,461,835
5,791,839
3,862,057
3,048,477
3,534,106
2,060,421
2,479,817
847,605
515,850
449,690
213,390
173,086
total current liabilities
10,888,577
9,519,016
12,766,517
13,007,466
6,893,020
5,341,311
3,397,691
4,189,987
2,767,153
2,560,526
1,341,803
575,537
559,527
448,592
328,060
loans
hp & lease commitments
Accruals and Deferred Income
other liabilities
provisions
125,983
263,327
50,401
total long term liabilities
125,983
263,327
50,401
total liabilities
11,014,560
9,782,343
12,816,918
13,007,466
6,893,020
5,341,311
3,397,691
4,189,987
2,767,153
2,560,526
1,341,803
575,537
559,527
448,592
328,060
net assets
14,229,783
10,455,489
7,382,303
3,197,680
6,804,234
3,383,459
3,770,160
2,323,034
771,953
1,060,017
129,125
110,886
271,639
287,762
267,470
total shareholders funds
14,229,783
10,455,489
7,382,303
3,197,680
6,804,234
3,383,459
3,770,160
2,323,034
771,953
1,060,017
129,125
110,886
271,639
287,762
267,470
Jun 2024
Jun 2023
Jun 2022
Jun 2021
Jun 2020
Jun 2019
Jun 2018
Jun 2017
Jun 2016
Jun 2015
Jun 2014
Jun 2013
Jun 2012
Jun 2011
Jun 2010
Operating Activities
Operating Profit
3,258,735
3,147,842
3,715,070
3,446,208
3,801,905
3,849,225
2,955,736
2,558,696
1,232,727
1,668,261
918,987
325,713
217,489
151,697
91,272
Depreciation
425,285
340,055
246,590
168,508
131,916
88,268
68,803
38,050
10,925
1,453
1,938
Amortisation
207,405
187,564
414,714
71,028
52,038
79,636
132,407
33,102
Tax
296,575
-106,575
481,729
-239,368
-161,872
-315,691
-247,329
2,800
-124,699
-352,056
-222,755
-71,798
-43,607
-31,405
-2,626
Stock
-397,161
-38,359
418,038
3,599
13,883
Debtors
4,825,197
117,361
4,106,089
4,287,634
2,414,757
44,089
-249,519
2,611,840
78,803
1,689,384
414,659
-343,600
63,811
-160,356
507,235
Creditors
551,362
-105,867
422,242
-89,398
339,973
51,959
-284,796
516,107
58,751
-22,988
-7,862
-50,150
-8,541
-14,772
133,150
Accruals and Deferred Income
1,615,437
-46,275
-1,006,371
-330,004
1,929,782
813,580
-485,629
1,473,685
-419,396
1,632,212
331,755
66,160
236,300
40,304
173,086
Deferred Taxes & Provisions
-137,344
212,926
50,401
Cash flow from operations
1,392,258
3,512,309
218,286
-1,260,660
3,678,985
4,443,252
2,256,304
2,454,295
717,864
951,867
636,907
599,642
337,830
306,180
-112,353
Investing Activities
capital expenditure
-149,442
-342,753
27,261
143,000
-382,860
Change in Investments
167,828
28,647
137,223
59,547
-18,408
20,482
-1,964
1,210
754
cash flow from investments
-167,828
-28,647
-137,223
-59,547
18,408
-20,482
-149,442
-340,789
26,051
143,000
-383,614
Financing Activities
Bank loans
Group/Directors Accounts
-797,238
-3,095,359
343,180
6,533,848
-718,046
1,078,081
-21,871
-566,958
567,272
-390,501
442,373
-116,824
95,000
21,824
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
share issue
57,459
28,976
-109,488
-2,670,303
131,884
-108,542
-1,582,312
39,687
1,000
179,902
interest
-6,303
-25,704
-27,529
-5,877
-5,356
6,238
2,496
-5,505
525
-5
-1,078
cash flow from financing
-746,082
-3,092,087
206,163
6,527,971
-723,402
-1,585,984
112,509
-681,005
-1,015,040
-350,814
442,898
1,000
-116,829
95,000
200,648
cash and cash equivalents
cash
-183,419
-611,947
-1,402,855
-1,773,707
1,715,990
1,160,593
787,465
980,830
-84,905
291,867
34,191
195,642
31,001
301,180
88,295
overdraft
change in cash
-183,419
-611,947
-1,402,855
-1,773,707
1,715,990
1,160,593
787,465
980,830
-84,905
291,867
34,191
195,642
31,001
301,180
88,295
corstorphine + wright 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 corstorphine + wright limited. Get real-time insights into corstorphine + wright limited's credit score, group structure and payment trends.
Perform a competitor analysis for corstorphine + wright limited by selecting its closest rivals, whether from the PROFESSIONAL, SCIENTIFIC AND TECHNICAL ACTIVITIES sector, other large companies, companies in CV34 area or any other competitors across 12 key performance metrics.
corstorphine + wright limited Ownership
CORSTORPHINE + WRIGHT LIMITED group structure
Corstorphine + Wright Limited has 14 subsidiary companies.
The sole shareholder of Corstorphine + Wright Limited is Corstorphine + Wright Holdings Limited.
corstorphine + wright holdings limited
100%
corstorphine + wright limited directors
Corstorphine + Wright Limited currently has 29 directors.
The longest serving directors include
Mr Jeffrey Downes (Jul 2002) and
Mr Michael Lampard (Nov 2010).
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 2 charges/mortgages relating to corstorphine + wright limited. Currently there are 2 open charges and 0 have been satisfied in the past.
corstorphine + wright 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 CORSTORPHINE + WRIGHT LIMITED. This can take several minutes, an email will notify you when this has completed.
corstorphine + wright limitedCompanies House Filings - See Documents
