Pomanda estimates the enterprise value of EDWARDS LIMITED at £1.6b based on a Turnover of £961.1m and 1.64x industry multiple (adjusted for size and gross margin).
edwards limitedEstimated Valuation
£3.3b
Pomanda estimates the enterprise value of EDWARDS LIMITED at £3.3b based on an EBITDA of £322.7m and a 10.33x industry multiple (adjusted for size and gross margin).
edwards limitedEstimated Valuation
£2.9b
Pomanda estimates the enterprise value of EDWARDS LIMITED at £2.9b based on Net Assets of £1.2b and 2.47x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Edwards LimitedOverview
Edwards Limited is a live company located in west sussex, RH15 9TW with a Companies House number of 06124750. It operates in the manufacture of pumps sector, SIC Code 28131. Founded in February 2007, it's largest shareholder is
atlas copco uk holdings limited
with a 100% stake. Edwards Limited is a established,
mega sized company, Pomanda has estimated its turnover at
£961.1m with
low
growth in recent years.
Pomanda's financial health check has awarded Edwards Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 8 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating5out of 5
8 Strong
0 Regular
3 Weak
Size
annual sales of £961.1m, make it larger than the average company (£16.8m)
£961.1m - Edwards Limited
£16.8m - Industry AVG
Growth
3 year (CAGR) sales growth of 4%, show it is growing at a slower rate (5.1%)
4% - Edwards Limited
5.1% - Industry AVG
Production
with a gross margin of 48.9%, this company has a lower cost of product (28.8%)
48.9% - Edwards Limited
28.8% - Industry AVG
Profitability
an operating margin of 32% make it more profitable than the average company (6.1%)
32% - Edwards Limited
6.1% - Industry AVG
Employees
with 1355 employees, this is above the industry average (69)
1355 - Edwards Limited
69 - Industry AVG
Pay Structure
on an average salary of £68.3k, the company has a higher pay structure (£54.3k)
£68.3k - Edwards Limited
£54.3k - Industry AVG
Efficiency
resulting in sales per employee of £709.3k, this is more efficient (£242.2k)
£709.3k - Edwards Limited
£242.2k - Industry AVG
Debtor Days
it gets paid by customers after 38 days, this is earlier than average (64 days)
38 days - Edwards Limited
64 days - Industry AVG
Creditor Days
its suppliers are paid after 16 days, this is quicker than average (46 days)
16 days - Edwards Limited
46 days - Industry AVG
Stock Days
it holds stock equivalent to 63 days, this is less than average (88 days)
63 days - Edwards Limited
88 days - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Edwards Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 18.1%, this is a lower level of debt than the average (44.9%)
18.1% - Edwards Limited
44.9% - Industry AVG
EDWARDS LIMITED financials
EXPORT
Edwards Limited's latest turnover from December 2023 is £961.1 million and the company has net assets of £1.2 billion. According to their latest financial statements, Edwards Limited has 1,355 employees and maintains cash reserves of 0 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
961,133,000
1,029,698,000
829,044,000
865,979,000
678,396,000
701,951,000
570,877,000
440,078,000
302,086,000
328,170,000
273,737,000
234,718,000
475,849,000
466,136,000
239,247,000
Other Income Or Grants
Cost Of Sales
490,753,000
570,516,000
470,505,000
416,317,000
406,987,000
421,004,000
323,348,000
239,281,000
184,675,000
202,365,000
165,779,000
144,856,000
363,387,000
322,157,000
168,973,000
Gross Profit
470,380,000
459,182,000
358,539,000
449,662,000
271,409,000
280,947,000
247,529,000
200,797,000
117,411,000
125,805,000
107,958,000
89,862,000
112,462,000
143,979,000
70,274,000
Admin Expenses
162,396,000
196,431,000
107,143,000
87,248,000
108,460,000
88,765,000
-59,107,000
10,258,000
-5,924,000
35,821,000
86,948,000
75,895,000
71,095,000
98,617,000
57,120,000
Operating Profit
307,984,000
262,751,000
251,396,000
362,414,000
162,949,000
192,182,000
306,636,000
190,539,000
123,335,000
89,984,000
21,010,000
13,967,000
41,367,000
45,362,000
13,154,000
Interest Payable
2,580,000
652,000
981,000
1,598,000
1,709,000
4,099,000
354,000
2,279,000
3,960,000
14,514,000
25,806,000
28,370,000
30,168,000
33,863,000
23,595,000
Interest Receivable
7,381,000
4,529,000
199,000
117,000
130,693,000
178,844,000
71,000
2,853,000
16,563,000
10,166,000
13,263,000
11,704,000
9,420,000
10,214,000
Pre-Tax Profit
686,322,000
365,642,000
349,668,000
496,284,000
289,583,000
366,748,000
306,353,000
188,260,000
122,228,000
92,033,000
8,678,000
8,253,000
19,676,000
19,705,000
19,514,000
Tax
-59,594,000
-35,773,000
-42,683,000
-50,918,000
-22,882,000
-27,874,000
-27,197,000
-15,423,000
-5,304,000
-6,195,000
-2,208,000
-6,030,000
-6,642,000
1,272,000
562,000
Profit After Tax
626,728,000
329,869,000
306,985,000
445,366,000
266,701,000
338,874,000
279,156,000
172,837,000
116,924,000
85,838,000
6,470,000
2,223,000
13,034,000
20,977,000
20,076,000
Dividends Paid
201,000,000
147,000,000
220,000,000
366,383,000
325,000,000
350,000,000
250,000,000
30,000,000
25,000,000
Retained Profit
425,728,000
182,869,000
86,985,000
78,983,000
-58,299,000
-11,126,000
29,156,000
142,837,000
116,924,000
85,838,000
-18,530,000
2,223,000
13,034,000
20,977,000
20,076,000
Employee Costs
92,581,000
75,249,000
68,954,000
60,117,000
54,710,000
51,231,000
51,157,000
50,161,000
45,440,000
45,789,000
43,823,000
41,483,000
51,464,000
66,037,000
50,984,000
Number Of Employees
1,355
875
490
417
454
491
434
460
539
709
665
725
844
875
892
EBITDA*
322,678,000
273,753,000
261,492,000
371,426,000
172,332,000
201,737,000
318,203,000
202,374,000
134,419,000
103,474,000
35,510,000
24,449,000
52,006,000
56,754,000
23,056,000
* 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
39,881,000
34,960,000
436,029,000
427,876,000
338,362,000
338,431,000
334,729,000
331,487,000
332,381,000
395,257,000
575,864,000
587,068,000
618,461,000
639,137,000
561,911,000
Intangible Assets
63,303,000
59,091,000
38,005,000
39,610,000
37,836,000
38,792,000
38,990,000
47,522,000
49,371,000
44,867,000
47,045,000
45,608,000
44,683,000
44,409,000
47,722,000
Investments & Other
448,619,000
452,042,000
414,350,000
403,205,000
314,029,000
314,029,000
314,092,000
314,819,000
314,819,000
380,495,000
337,115,000
315,950,000
328,041,000
329,176,000
243,530,000
Debtors (Due After 1 year)
4,631,000
8,013,000
8,379,000
9,882,000
9,346,000
227,594,000
261,611,000
280,398,000
292,778,000
303,675,000
Total Fixed Assets
556,434,000
554,106,000
474,034,000
467,486,000
376,198,000
377,223,000
373,719,000
379,009,000
381,752,000
440,124,000
622,909,000
632,676,000
663,144,000
683,546,000
609,633,000
Stock & work in progress
85,847,000
95,257,000
14,996,000
13,514,000
12,760,000
3,314,000
3,205,000
3,723,000
1,002,000
2,639,000
691,000
529,000
2,266,000
733,000
479,000
Trade Debtors
100,865,000
110,173,000
114,064,000
106,481,000
90,163,000
94,432,000
85,404,000
59,034,000
39,267,000
35,489,000
23,563,000
19,086,000
22,568,000
26,392,000
18,665,000
Group Debtors
657,932,000
213,013,000
81,880,000
45,192,000
127,976,000
17,767,000
11,187,000
6,389,000
7,231,000
185,162,000
77,170,000
78,477,000
102,539,000
90,493,000
81,285,000
Misc Debtors
25,282,000
29,895,000
14,302,000
17,709,000
14,814,000
5,356,000
2,365,000
2,754,000
2,737,000
4,627,000
4,408,000
5,344,000
4,726,000
4,194,000
Cash
52,804,000
74,847,000
148,620,000
9,241,000
78,000
535,000
2,609,000
21,474,000
76,156,000
9,406,000
misc current assets
8,027,000
3,648,000
2,177,000
4,475,000
1,368,000
4,385,000
4,092,000
819,000
3,547,000
1,817,000
total current assets
869,926,000
448,338,000
225,242,000
190,923,000
249,361,000
173,673,000
179,185,000
220,520,000
61,216,000
227,473,000
110,971,000
109,201,000
155,010,000
202,047,000
115,846,000
total assets
1,426,360,000
1,002,444,000
699,276,000
658,409,000
625,559,000
550,896,000
552,904,000
599,529,000
442,968,000
667,597,000
733,880,000
741,877,000
818,154,000
885,593,000
725,479,000
Bank overdraft
19,220,000
49,667,000
20,803,000
3,715,000
Bank loan
7,420,000
Trade Creditors
22,328,000
33,691,000
3,121,000
2,213,000
1,271,000
2,134,000
1,302,000
2,583,000
2,451,000
3,417,000
2,891,000
2,734,000
4,722,000
4,201,000
3,770,000
Group/Directors Accounts
92,571,000
102,900,000
67,107,000
162,108,000
10,006,000
67,883,000
115,386,000
4,399,000
60,394,000
other short term finances
6,517,000
288,052,000
hp & lease commitments
794,000
509,000
151,000
142,000
137,000
other current liabilities
109,786,000
85,457,000
112,336,000
93,711,000
46,379,000
58,761,000
83,929,000
92,026,000
45,451,000
99,552,000
112,152,000
104,204,000
125,271,000
129,601,000
26,530,000
total current liabilities
225,479,000
229,074,000
115,608,000
163,173,000
209,895,000
90,121,000
85,231,000
162,492,000
47,902,000
391,021,000
280,096,000
111,337,000
150,796,000
137,517,000
98,114,000
loans
318,000
340,000
526,000
205,766,000
200,813,000
2,174,000
5,594,000
1,101,390,000
1,201,375,000
1,036,712,000
hp & lease commitments
3,180,000
3,268,000
159,000
170,000
263,000
Accruals and Deferred Income
other liabilities
6,946,000
7,579,000
6,151,000
4,028,000
5,171,000
4,724,000
2,533,000
359,806,000
519,925,000
provisions
7,956,000
6,460,000
49,888,000
52,298,000
47,212,000
22,062,000
16,552,000
16,854,000
12,556,000
21,218,000
21,988,000
20,350,000
51,320,000
46,934,000
20,034,000
total long term liabilities
32,962,000
32,496,000
31,254,000
30,347,000
29,040,000
15,755,000
10,809,000
8,427,000
109,161,000
111,194,000
372,974,000
535,694,000
581,590,000
624,385,000
529,001,000
total liabilities
258,441,000
261,570,000
146,862,000
193,520,000
238,935,000
105,876,000
96,040,000
170,919,000
157,063,000
502,215,000
653,070,000
647,031,000
732,386,000
761,902,000
627,115,000
net assets
1,167,919,000
740,874,000
552,414,000
464,889,000
386,624,000
445,020,000
456,864,000
428,610,000
285,905,000
165,382,000
80,810,000
94,846,000
85,768,000
123,691,000
98,364,000
total shareholders funds
1,167,919,000
740,874,000
552,414,000
464,889,000
386,624,000
445,020,000
456,864,000
428,610,000
285,905,000
165,382,000
80,810,000
94,846,000
85,768,000
123,691,000
98,364,000
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
307,984,000
262,751,000
251,396,000
362,414,000
162,949,000
192,182,000
306,636,000
190,539,000
123,335,000
89,984,000
21,010,000
13,967,000
41,367,000
45,362,000
13,154,000
Depreciation
3,825,000
2,437,000
1,756,000
1,682,000
1,534,000
1,372,000
1,464,000
1,145,000
1,430,000
1,223,000
1,480,000
959,000
912,000
832,000
480,000
Amortisation
10,869,000
8,565,000
8,340,000
7,330,000
7,849,000
8,183,000
10,103,000
10,690,000
9,654,000
12,267,000
13,020,000
9,523,000
9,727,000
10,560,000
9,422,000
Tax
-59,594,000
-35,773,000
-42,683,000
-50,918,000
-22,882,000
-27,874,000
-27,197,000
-15,423,000
-5,304,000
-6,195,000
-2,208,000
-6,030,000
-6,642,000
1,272,000
562,000
Stock
-9,410,000
80,261,000
1,482,000
754,000
9,446,000
109,000
-518,000
2,721,000
-1,637,000
1,948,000
162,000
-1,737,000
1,533,000
254,000
479,000
Debtors
427,616,000
142,469,000
39,361,000
-63,035,000
124,744,000
18,599,000
30,779,000
21,679,000
-176,890,000
-109,566,000
-30,628,000
-47,267,000
-3,540,000
6,570,000
407,819,000
Creditors
-11,363,000
30,570,000
908,000
942,000
-863,000
832,000
-1,281,000
132,000
-966,000
526,000
157,000
-1,988,000
521,000
431,000
3,770,000
Accruals and Deferred Income
24,329,000
-26,879,000
18,625,000
47,332,000
-12,382,000
-25,168,000
-8,097,000
46,575,000
-54,101,000
-12,600,000
7,948,000
-21,067,000
-4,330,000
103,071,000
26,530,000
Deferred Taxes & Provisions
1,496,000
-43,428,000
-2,410,000
5,086,000
25,150,000
5,510,000
-302,000
4,298,000
-8,662,000
-770,000
1,638,000
-30,970,000
4,386,000
26,900,000
20,034,000
Cash flow from operations
-140,660,000
-24,487,000
195,089,000
436,149,000
27,165,000
136,329,000
251,065,000
213,556,000
243,913,000
192,053,000
73,511,000
13,398,000
47,948,000
181,604,000
-334,346,000
Investing Activities
capital expenditure
-23,827,000
368,981,000
-16,644,000
-100,300,000
-8,358,000
-13,059,000
-6,277,000
-9,092,000
47,288,000
169,295,000
-4,733,000
19,986,000
9,763,000
-85,305,000
-619,535,000
Change in Investments
-3,423,000
37,692,000
11,145,000
89,176,000
-63,000
-727,000
-65,676,000
43,380,000
21,165,000
-12,091,000
-1,135,000
85,646,000
243,530,000
cash flow from investments
-20,404,000
331,289,000
-27,789,000
-189,476,000
-8,358,000
-12,996,000
-5,550,000
-9,092,000
112,964,000
125,915,000
-25,898,000
32,077,000
10,898,000
-170,951,000
-863,065,000
Financing Activities
Bank loans
-7,420,000
7,420,000
Group/Directors Accounts
-10,329,000
102,900,000
-67,107,000
-95,001,000
152,102,000
10,006,000
-67,883,000
67,883,000
-115,386,000
110,987,000
4,399,000
-60,394,000
60,394,000
Other Short Term Loans
-6,517,000
6,517,000
-288,052,000
288,052,000
Long term loans
-318,000
-22,000
-186,000
526,000
-205,766,000
4,953,000
198,639,000
-3,420,000
-1,095,796,000
-99,985,000
164,663,000
1,036,712,000
Hire Purchase and Lease Commitments
197,000
3,467,000
-2,000
-88,000
400,000
other long term liabilities
-633,000
1,428,000
2,123,000
-1,143,000
447,000
2,191,000
2,533,000
-359,806,000
-160,119,000
519,925,000
share issue
1,317,000
5,591,000
540,000
-718,000
-97,000
-718,000
-902,000
-132,000
3,599,000
-1,266,000
4,494,000
6,855,000
-50,957,000
4,350,000
78,288,000
interest
4,801,000
3,877,000
-782,000
-1,481,000
128,984,000
174,745,000
-283,000
-2,279,000
-1,107,000
2,049,000
-15,640,000
-15,107,000
-18,464,000
-24,443,000
-13,381,000
cash flow from financing
-11,164,000
123,462,000
-65,250,000
-98,617,000
282,362,000
186,224,000
-66,535,000
-140,294,000
-280,607,000
12,282,000
-63,698,000
-579,724,000
-169,406,000
76,756,000
1,169,433,000
cash and cash equivalents
cash
-52,804,000
-22,043,000
-73,773,000
139,379,000
9,163,000
-457,000
-2,074,000
-18,865,000
-54,682,000
66,750,000
9,406,000
overdraft
-19,220,000
19,220,000
-49,667,000
49,667,000
-20,803,000
17,088,000
3,715,000
change in cash
-33,584,000
-41,263,000
-73,773,000
139,379,000
9,163,000
49,210,000
-51,741,000
1,938,000
-71,770,000
63,035,000
9,406,000
edwards 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 edwards limited. Get real-time insights into edwards limited's credit score, group structure and payment trends.
Perform a competitor analysis for edwards limited by selecting its closest rivals, whether from the MANUFACTURING sector, other mega companies, companies in RH15 area or any other competitors across 12 key performance metrics.
innovation drive burgess hill, west sussex, RH15 9TW
Bank
SEB MERCHANT BANK
Legal Advisor
DLA PIPER UK LLP
edwards 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 22 charges/mortgages relating to edwards limited. Currently there are 0 open charges and 22 have been satisfied in the past.
edwards 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 EDWARDS LIMITED. This can take several minutes, an email will notify you when this has completed.
edwards limitedCompanies House Filings - See Documents
