Pomanda estimates the enterprise value of HANSON WADE LIMITED at £134.9m based on a Turnover of £74.6m and 1.81x industry multiple (adjusted for size and gross margin).
hanson wade limitedEstimated Valuation
£265.9m
Pomanda estimates the enterprise value of HANSON WADE LIMITED at £265.9m based on an EBITDA of £20.1m and a 13.24x industry multiple (adjusted for size and gross margin).
hanson wade limitedEstimated Valuation
£36.9m
Pomanda estimates the enterprise value of HANSON WADE LIMITED at £36.9m based on Net Assets of £17.3m and 2.13x industry multiple (adjusted for liquidity).
Edit your figures and get a professional valuation report.
Hanson Wade LimitedOverview
Hanson Wade Limited is a live company located in london, W1W 8DH with a Companies House number of 06752216. It operates in the other business support service activities n.e.c. sector, SIC Code 82990. Founded in November 2008, it's largest shareholder is
expert bidco limited
with a 100% stake. Hanson Wade Limited is a established,
large sized company, Pomanda has estimated its turnover at
£74.6m with
rapid
growth in recent years.
Pomanda's financial health check has awarded Hanson Wade Limited a 4 rating. We use a traffic light system to show it exceeds the industry average on 5 measures and has 3 areas for improvement. Company Health Check FAQs
Health Rating4out of 5
5 Strong
3 Regular
3 Weak
Size
annual sales of £74.6m, make it larger than the average company (£4.8m)
£74.6m - Hanson Wade Limited
£4.8m - Industry AVG
Growth
3 year (CAGR) sales growth of 49%, show it is growing at a faster rate (6.6%)
49% - Hanson Wade Limited
6.6% - Industry AVG
Production
with a gross margin of 73.6%, this company has a lower cost of product (38.3%)
73.6% - Hanson Wade Limited
38.3% - Industry AVG
Profitability
an operating margin of 26.1% make it more profitable than the average company (5.7%)
26.1% - Hanson Wade Limited
5.7% - Industry AVG
Employees
with 411 employees, this is above the industry average (27)
411 - Hanson Wade Limited
27 - Industry AVG
Pay Structure
on an average salary of £54.8k, the company has an equivalent pay structure (£54k)
£54.8k - Hanson Wade Limited
£54k - Industry AVG
Efficiency
resulting in sales per employee of £181.4k, this is equally as efficient (£171.4k)
£181.4k - Hanson Wade Limited
£171.4k - Industry AVG
Debtor Days
it gets paid by customers after 98 days, this is later than average (42 days)
98 days - Hanson Wade Limited
42 days - Industry AVG
Creditor Days
its suppliers are paid after 29 days, this is close to average (32 days)
29 days - Hanson Wade Limited
32 days - Industry AVG
Stock Days
There is insufficient data available for this Key Performance Indicator!
- - Hanson Wade Limited
- - Industry AVG
Cash Balance
has cash to cover current liabilities
for 6 weeks, this is less cash available to meet short term requirements (22 weeks)
6 weeks - Hanson Wade Limited
22 weeks - Industry AVG
Debt Level
it has a ratio of liabilities to total assets of 69.8%, this is a higher level of debt than the average (62.5%)
69.8% - Hanson Wade Limited
62.5% - Industry AVG
HANSON WADE LIMITED financials
EXPORT
Hanson Wade Limited's latest turnover from December 2023 is £74.6 million and the company has net assets of £17.3 million. According to their latest financial statements, Hanson Wade Limited has 411 employees and maintains cash reserves of £5.1 million 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
74,550,000
58,178,000
36,650,000
22,426,000
32,702,080
22,580,961
16,382,903
10,000,450
6,410,006
6,691,562
7,522,442
10,672,734
6,749,779
5,942,011
Other Income Or Grants
Cost Of Sales
19,703,000
17,645,000
7,772,000
5,439,000
11,460,329
7,905,268
5,543,668
6,209,105
4,076,741
4,323,997
4,903,672
6,837,850
4,228,288
3,632,595
Gross Profit
54,847,000
40,533,000
28,878,000
16,987,000
21,241,751
14,675,693
10,839,235
3,791,344
2,333,265
2,367,565
2,618,770
3,834,884
2,521,491
2,309,415
Admin Expenses
35,386,000
21,942,000
15,430,000
12,351,000
13,819,702
9,556,898
7,752,823
2,834,120
1,824,077
1,993,739
1,405,831
3,243,760
1,980,963
2,017,190
481,586
Operating Profit
19,461,000
18,591,000
13,448,000
4,636,000
7,422,049
5,118,795
3,086,412
957,224
509,188
373,826
1,212,939
591,124
540,528
292,225
-481,586
Interest Payable
6,408
21,168
28,474
808
7,715
6,906
Interest Receivable
46,610
11,390
14,202
369
6,777
3,017
991
196
Pre-Tax Profit
19,461,000
18,591,000
13,448,000
4,636,000
7,468,659
5,133,183
3,091,385
968,614
520,399
352,658
1,184,834
597,901
542,736
285,501
-488,297
Tax
-4,377,000
-2,015,000
-2,598,000
-14,000
2,961,548
-986,591
-564,446
-193,723
-104,080
-66,591
-275,007
-143,496
-141,111
-79,940
Profit After Tax
15,084,000
16,576,000
10,850,000
4,622,000
10,430,207
4,146,592
2,526,939
774,891
416,319
286,067
909,827
454,405
401,625
205,561
-488,297
Dividends Paid
5,176,000
4,100,000
3,850,000
1,500,000
558,000
372,000
Retained Profit
15,084,000
16,576,000
10,850,000
-554,000
6,330,207
296,592
1,026,939
774,891
416,319
-271,933
537,827
454,405
401,625
205,561
-488,297
Employee Costs
22,527,000
17,571,000
15,524,000
11,521,000
13,225,917
9,686,778
7,660,626
5,175,472
3,035,804
2,913,965
2,893,069
2,924,449
1,860,805
1,691,280
Number Of Employees
411
315
222
211
181
139
106
80
73
72
72
73
47
44
EBITDA*
20,077,000
19,103,000
13,723,000
4,855,000
7,592,823
5,231,749
3,127,423
981,768
534,310
398,033
1,223,854
610,239
558,711
303,730
-479,595
* 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
414,000
268,000
299,000
275,000
451,392
274,153
327,488
22,413
29,053
50,202
7,713
16,025
26,496
33,825
20,954
Intangible Assets
947,000
579,000
611,000
289,000
Investments & Other
Debtors (Due After 1 year)
205,000
61,000
61,000
543,000
705,564
60,617
60,617
60,617
60,617
Total Fixed Assets
1,566,000
908,000
971,000
1,107,000
1,156,956
334,770
388,105
22,413
89,670
110,819
7,713
16,025
26,496
33,825
20,954
Stock & work in progress
Trade Debtors
20,179,000
17,469,000
8,941,000
4,926,000
7,088,566
4,412,959
2,589,025
1,857,786
842,270
957,106
491,762
1,030,226
714,369
683,360
335,837
Group Debtors
28,118,000
46,849,000
10,609,000
7,368,000
9,974,352
Misc Debtors
2,292,000
1,031,000
1,407,000
3,853,000
3,857,714
830,027
549,302
529,509
256,583
276,039
249,983
Cash
5,094,000
4,053,000
21,834,000
9,740,000
4,548,104
10,514,502
7,679,220
5,627,272
3,484,537
2,196,279
2,489,284
1,822,518
888,416
318,303
78,218
misc current assets
total current assets
55,683,000
69,402,000
42,791,000
25,887,000
25,468,736
15,757,488
10,817,547
8,014,567
4,583,390
3,429,424
3,231,029
2,852,744
1,602,785
1,001,663
414,055
total assets
57,249,000
70,310,000
43,762,000
26,994,000
26,625,692
16,092,258
11,205,652
8,036,980
4,673,060
3,540,243
3,238,742
2,868,769
1,629,281
1,035,488
435,009
Bank overdraft
23,010
Bank loan
Trade Creditors
1,588,000
271,000
383,000
539,000
395,365
104,360
155,105
141,840
98,481
39,255
132,223
2,015,475
1,230,392
1,085,144
625,785
Group/Directors Accounts
165,486
17,521
other short term finances
24,874
hp & lease commitments
other current liabilities
38,379,000
33,081,000
22,973,000
16,894,000
16,144,132
12,591,249
7,950,490
5,822,022
3,276,352
2,527,041
1,715,398
total current liabilities
39,967,000
33,352,000
23,356,000
17,433,000
16,539,497
12,695,609
8,105,595
5,963,862
3,374,833
2,589,306
1,847,621
2,015,475
1,230,392
1,275,504
643,306
loans
69,029
237,280
212,496
hp & lease commitments
Accruals and Deferred Income
other liabilities
237,280
237,280
24,784
provisions
24,000
29,000
total long term liabilities
24,000
29,000
69,029
237,280
237,280
237,280
237,280
total liabilities
39,967,000
33,352,000
23,380,000
17,462,000
16,539,497
12,695,609
8,105,595
5,963,862
3,374,833
2,658,335
2,084,901
2,252,755
1,467,672
1,275,504
880,586
net assets
17,282,000
36,958,000
20,382,000
9,532,000
10,086,195
3,396,649
3,100,057
2,073,118
1,298,227
881,908
1,153,841
616,014
161,609
-240,016
-445,577
total shareholders funds
17,282,000
36,958,000
20,382,000
9,532,000
10,086,195
3,396,649
3,100,057
2,073,118
1,298,227
881,908
1,153,841
616,014
161,609
-240,016
-445,577
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
19,461,000
18,591,000
13,448,000
4,636,000
7,422,049
5,118,795
3,086,412
957,224
509,188
373,826
1,212,939
591,124
540,528
292,225
-481,586
Depreciation
195,000
199,000
183,000
219,000
170,774
112,954
41,011
24,544
25,122
24,207
10,915
19,115
18,183
11,505
1,991
Amortisation
421,000
313,000
92,000
Tax
-4,377,000
-2,015,000
-2,598,000
-14,000
2,961,548
-986,591
-564,446
-193,723
-104,080
-66,591
-275,007
-143,496
-141,111
-79,940
Stock
Debtors
-14,616,000
44,392,000
4,328,000
-4,936,196
16,322,593
2,104,659
811,649
1,227,825
-134,292
552,017
-288,481
315,857
31,009
347,523
335,837
Creditors
1,317,000
-112,000
-156,000
143,635
291,005
-50,745
13,265
43,359
59,226
-92,968
-1,883,252
785,083
145,248
459,359
625,785
Accruals and Deferred Income
5,298,000
10,108,000
6,079,000
749,868
3,552,883
4,640,759
2,128,468
2,545,670
749,311
811,643
1,715,398
Deferred Taxes & Provisions
-24,000
-5,000
29,000
Cash flow from operations
36,931,000
-17,332,000
12,715,000
10,699,699
-1,924,334
6,730,513
3,893,061
2,149,249
1,373,059
498,100
1,069,474
935,969
531,839
335,626
-189,647
Investing Activities
capital expenditure
-1,130,000
-449,000
-621,000
-331,608
-348,013
-59,619
-346,086
-17,905
-3,973
-66,696
-2,603
-8,644
-10,854
-24,376
-22,945
Change in Investments
cash flow from investments
-1,130,000
-449,000
-621,000
-331,608
-348,013
-59,619
-346,086
-17,905
-3,973
-66,696
-2,603
-8,644
-10,854
-24,376
-22,945
Financing Activities
Bank loans
Group/Directors Accounts
-165,486
147,965
17,521
Other Short Term Loans
-24,874
24,874
Long term loans
-69,029
-168,251
237,280
-212,496
212,496
Hire Purchase and Lease Commitments
other long term liabilities
-237,280
237,280
-24,784
24,784
share issue
-34,760,000
-195
359,339
42,720
interest
46,610
11,390
7,794
-21,168
-28,105
6,777
2,209
-6,724
-6,710
cash flow from financing
-34,760,000
-195
405,949
11,390
-61,235
-189,419
-28,105
6,777
49,129
-71,165
290,811
cash and cash equivalents
cash
1,041,000
-17,781,000
12,094,000
5,191,896
-5,966,398
2,835,282
2,051,948
2,142,735
1,288,258
-293,005
666,766
934,102
570,113
240,085
78,218
overdraft
-23,010
23,010
change in cash
1,041,000
-17,781,000
12,094,000
5,191,896
-5,966,398
2,835,282
2,051,948
2,142,735
1,311,268
-316,015
666,766
934,102
570,113
240,085
78,218
hanson wade 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 hanson wade limited. Get real-time insights into hanson wade limited's credit score, group structure and payment trends.
Perform a competitor analysis for hanson wade limited by selecting its closest rivals, whether from the ADMINISTRATIVE AND SUPPORT SERVICE ACTIVITIES sector, other large companies, companies in W1W area or any other competitors across 12 key performance metrics.
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 5 charges/mortgages relating to hanson wade limited. Currently there are 1 open charges and 4 have been satisfied in the past.
hanson wade 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 HANSON WADE LIMITED. This can take several minutes, an email will notify you when this has completed.
hanson wade limitedCompanies House Filings - See Documents
