Pomanda estimates the enterprise value of SAI COMPUTERS LIMITED at £58.1k based on a Turnover of £123.1k and 0.47x industry multiple (adjusted for size and gross margin).
sai computers limitedEstimated Valuation
£0
Pomanda estimates the enterprise value of SAI COMPUTERS LIMITED at £0 based on an EBITDA of £-5.4k and a 3.21x industry multiple (adjusted for size and gross margin).
sai computers limitedEstimated Valuation
£64.9k
Pomanda estimates the enterprise value of SAI COMPUTERS LIMITED at £64.9k based on Net Assets of £28.7k and 2.26x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Sai Computers LimitedOverview
Sai Computers Limited is a live company located in gloucestershire, GL53 0QB with a Companies House number of 06222432. It operates in the information technology consultancy activities sector, SIC Code 62020. Founded in April 2007, it's largest shareholder is
hyma sudha ravi
with a 50% stake. Sai Computers Limited is a established,
micro sized company, Pomanda has estimated its turnover at
£123.1k with
declining
growth in recent years.
Pomanda's financial health check has awarded Sai Computers Limited a 2 rating. We use a traffic light system to show it exceeds the industry average on 1 measures and has 6 areas for improvement. Company Health Check FAQs
Health Rating2out of 5
1 Strong
3 Regular
6 Weak
Size
annual sales of £123.1k, make it smaller than the average company (£1.3m)
£123.1k - Sai Computers Limited
£1.3m - Industry AVG
Growth
3 year (CAGR) sales growth of -3%, show it is growing at a slower rate (9.7%)
-3% - Sai Computers Limited
9.7% - Industry AVG
Production
with a gross margin of 24.6%, this company has a higher cost of product (45.8%)
24.6% - Sai Computers Limited
45.8% - Industry AVG
Profitability
an operating margin of -4.4% make it less profitable than the average company (6%)
-4.4% - Sai Computers Limited
6% - Industry AVG
Employees
with 1 employees, this is below the industry average (11)
1 - Sai Computers Limited
11 - Industry AVG
Pay Structure
on an average salary of £59.6k, the company has an equivalent pay structure (£59.6k)
£59.6k - Sai Computers Limited
£59.6k - Industry AVG
Efficiency
resulting in sales per employee of £123.1k, this is equally as efficient (£129.2k)
£123.1k - Sai Computers Limited
£129.2k - Industry AVG
Debtor Days
it gets paid by customers after 155 days, this is later than average (61 days)
155 days - Sai Computers Limited
61 days - Industry AVG
Creditor Days
its suppliers are paid after 27 days, this is close to average (27 days)
27 days - Sai Computers Limited
27 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Sai Computers Limited
- - Industry AVG
Cash Balance
There is insufficient data available for this Key Performance Indicator!
- - Sai Computers Limited
- - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 45.4%, this is a lower level of debt than the average (55.6%)
45.4% - Sai Computers Limited
55.6% - Industry AVG
SAI COMPUTERS LIMITED financials
EXPORT
Sai Computers Limited's latest turnover from April 2024 is estimated at £123.1 thousand and the company has net assets of £28.7 thousand. According to their latest financial statements, we estimate that Sai Computers Limited has 1 employee and maintains cash reserves of 0 as reported in the balance sheet.
Data source:Companies House, Pomanda Estimates
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Turnover
123,131
129,992
152,265
136,281
178,885
176,741
175,975
272,721
38,723
27,884
148,382
175,298
32,966
33,796
37,005
Other Income Or Grants
Cost Of Sales
92,809
95,648
109,577
100,454
126,341
125,444
124,551
188,523
26,272
19,190
53,802
79,632
21,159
22,423
23,605
Gross Profit
30,322
34,344
42,688
35,828
52,545
51,296
51,424
84,198
12,451
8,694
94,580
95,666
11,807
11,372
13,400
Admin Expenses
35,689
41,495
51,168
46,118
58,642
41,489
50,717
70,738
11,690
10,661
28,202
31,202
-3,503
3,394
-5,031
Operating Profit
-5,367
-7,151
-8,480
-10,290
-6,097
9,807
707
13,460
761
-1,967
66,378
64,464
15,310
7,978
18,431
Interest Payable
Interest Receivable
87
333
319
17
19
240
211
102
Pre-Tax Profit
-5,367
-7,151
-8,480
-10,290
-6,097
9,807
707
13,547
1,094
-1,648
66,395
64,483
15,550
8,189
18,533
Tax
-1,863
-134
-2,574
-219
-13,327
-12,894
-3,732
-2,129
-5,189
Profit After Tax
-5,367
-7,151
-8,480
-10,290
-6,097
7,944
573
10,973
875
-1,648
53,068
51,589
11,818
6,060
13,344
Dividends Paid
48,500
40,000
Retained Profit
-5,367
-7,151
-8,480
-10,290
-6,097
7,944
573
10,973
875
-1,648
4,568
11,589
11,818
6,060
13,344
Employee Costs
59,598
56,431
51,527
47,477
46,527
51,917
52,546
107,617
57,350
57,612
56,183
54,016
53,793
51,836
51,863
Number Of Employees
1
1
1
1
1
1
1
2
1
1
1
1
1
1
1
EBITDA*
-5,367
-7,151
-8,480
-10,290
-6,097
9,807
707
13,460
914
-1,775
66,617
64,763
15,605
8,347
18,892
* Earnings Before Interest, Tax, Depreciation and Amortisation
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Tangible Assets
103
129
161
201
251
314
392
490
613
766
958
1,197
1,181
1,476
1,845
Intangible Assets
Investments & Other
Debtors (Due After 1 year)
Total Fixed Assets
103
129
161
201
251
314
392
490
613
766
958
1,197
1,181
1,476
1,845
Stock & work in progress
Trade Debtors
52,466
58,251
69,530
71,117
102,786
83,349
86,511
106,583
Group Debtors
Misc Debtors
14,000
Cash
69,863
63,406
63,998
43,974
52,354
43,534
40,777
misc current assets
3,391
1
total current assets
52,466
58,251
69,530
74,508
102,786
83,349
86,511
106,583
69,863
63,406
63,998
57,975
52,354
43,534
40,777
total assets
52,569
58,380
69,691
74,709
103,037
83,663
86,903
107,073
70,476
64,172
64,956
59,172
53,535
45,010
42,622
Bank overdraft
Bank loan
Trade Creditors
6,882
4,235
6,148
43,038
17,567
28,751
49,494
23,770
18,341
22,213
25,506
29,178
Group/Directors Accounts
other short term finances
hp & lease commitments
other current liabilities
17,477
16,261
total current liabilities
6,882
4,235
6,148
43,038
17,567
28,751
49,494
23,770
18,341
17,477
16,261
22,213
25,506
29,178
loans
hp & lease commitments
Accruals and Deferred Income
300
560
other liabilities
16,676
19,507
22,314
25,000
provisions
total long term liabilities
16,976
20,067
22,314
25,000
total liabilities
23,858
24,302
28,462
25,000
43,038
17,567
28,751
49,494
23,770
18,341
17,477
16,261
22,213
25,506
29,178
net assets
28,711
34,078
41,229
49,709
59,999
66,096
58,152
57,579
46,706
45,831
47,479
42,911
31,322
19,504
13,444
total shareholders funds
28,711
34,078
41,229
49,709
59,999
66,096
58,152
57,579
46,706
45,831
47,479
42,911
31,322
19,504
13,444
Apr 2024
Apr 2023
Apr 2022
Apr 2021
Apr 2020
Apr 2019
Apr 2018
Apr 2017
Apr 2016
Apr 2015
Apr 2014
Apr 2013
Apr 2012
Apr 2011
Apr 2010
Operating Activities
Operating Profit
-5,367
-7,151
-8,480
-10,290
-6,097
9,807
707
13,460
761
-1,967
66,378
64,464
15,310
7,978
18,431
Depreciation
153
192
239
299
295
369
461
Amortisation
Tax
-1,863
-134
-2,574
-219
-13,327
-12,894
-3,732
-2,129
-5,189
Stock
Debtors
-5,785
-11,279
-1,587
-31,669
19,437
-3,162
-20,072
106,583
-14,000
14,000
Creditors
2,647
-1,913
6,148
-43,038
25,471
-11,184
-20,743
25,724
5,429
18,341
-22,213
-3,293
-3,672
29,178
Accruals and Deferred Income
-260
560
-17,477
1,216
16,261
Deferred Taxes & Provisions
Cash flow from operations
2,805
2,775
-745
-21,659
-63
-78
-98
-69,973
6,124
-911
68,506
31,917
8,580
2,546
42,881
Investing Activities
capital expenditure
26
32
40
50
63
78
98
123
-315
-2,306
Change in Investments
cash flow from investments
26
32
40
50
63
78
98
123
-315
-2,306
Financing Activities
Bank loans
Group/Directors Accounts
Other Short Term Loans
Long term loans
Hire Purchase and Lease Commitments
other long term liabilities
-2,831
-2,807
-2,686
25,000
share issue
-100
100
interest
87
333
319
17
19
240
211
102
cash flow from financing
-2,831
-2,807
-2,686
25,000
-13
333
319
17
19
240
211
202
cash and cash equivalents
cash
-69,863
6,457
-592
20,024
-8,380
8,820
2,757
40,777
overdraft
change in cash
-69,863
6,457
-592
20,024
-8,380
8,820
2,757
40,777
sai computers 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 sai computers limited. Get real-time insights into sai computers limited's credit score, group structure and payment trends.
Perform a competitor analysis for sai computers limited by selecting its closest rivals, whether from the INFORMATION AND COMMUNICATION sector, other micro companies, companies in GL53 area or any other competitors across 12 key performance metrics.
sai computers limited Ownership
SAI COMPUTERS LIMITED group structure
Sai Computers Limited has no subsidiary companies.
Ultimate parent company
SAI COMPUTERS LIMITED
06222432
SAI COMPUTERS LIMITED Shareholders
The largest shareholders in Sai Computers Limited include Hyma Sudha Ravi and Vinay Kanth Guduru.
hyma sudha ravi
50%
vinay kanth guduru
50%
sai computers limited directors
Sai Computers Limited currently has 1 director, Mr Vinay Guduru serving since Apr 2007.
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 sai computers limited.
sai computers 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 SAI COMPUTERS LIMITED. This can take several minutes, an email will notify you when this has completed.
sai computers limitedCompanies House Filings - See Documents
