the edrington group limited

Live MatureMegaHigh

the edrington group limited Company Information

Share THE EDRINGTON GROUP LIMITED

Company Number

SC036374

Directors

Scott McCroskie

Paul Hyde

View All

Shareholders

trustee of the robertson trust

suntory uk holdings limited

View All

Group Structure

View All

Industry

Distilling, rectifying and blending of spirits

 

Registered Address

100 queen street, glasgow, G1 3DN

the edrington group limited Estimated Valuation

£1.9b

Pomanda estimates the enterprise value of THE EDRINGTON GROUP LIMITED at £1.9b based on a Turnover of £1.3b and 1.41x industry multiple (adjusted for size and gross margin).

the edrington group limited Estimated Valuation

£4.3b

Pomanda estimates the enterprise value of THE EDRINGTON GROUP LIMITED at £4.3b based on an EBITDA of £474.4m and a 9.14x industry multiple (adjusted for size and gross margin).

the edrington group limited Estimated Valuation

£1.3b

Pomanda estimates the enterprise value of THE EDRINGTON GROUP LIMITED at £1.3b based on Net Assets of £722.5m and 1.74x industry multiple (adjusted for liquidity).

Edit your figures and get a professional valuation report.

The Edrington Group Limited Overview

The Edrington Group Limited is a live company located in glasgow, G1 3DN with a Companies House number of SC036374. It operates in the distilling, rectifying and blending of spirits sector, SIC Code 11010. Founded in April 1961, it's largest shareholder is trustee of the robertson trust with a 70% stake. The Edrington Group Limited is a mature, mega sized company, Pomanda has estimated its turnover at £1.3b with high growth in recent years.

View Sample
View Sample
View Sample

Upgrade for unlimited company reports & a free credit check

The Edrington Group Limited Health Check

Pomanda's financial health check has awarded The Edrington Group Limited a 5 rating. We use a traffic light system to show it exceeds the industry average on 6 measures and has 3 areas for improvement. Company Health Check FAQs

Health Check Image
Health Rating5out of 5
positive_score

6 Strong

positive_score

3 Regular

positive_score

3 Weak

size

Size

annual sales of £1.3b, make it larger than the average company (£23.2m)

£1.3b - The Edrington Group Limited

£23.2m - Industry AVG

growth

Growth

3 year (CAGR) sales growth of 29%, show it is growing at a faster rate (15.4%)

29% - The Edrington Group Limited

15.4% - Industry AVG

production

Production

with a gross margin of 37%, this company has a comparable cost of product (38.3%)

37% - The Edrington Group Limited

38.3% - Industry AVG

profitability

Profitability

an operating margin of 32.7% make it more profitable than the average company (10%)

32.7% - The Edrington Group Limited

10% - Industry AVG

employees

Employees

with 3211 employees, this is above the industry average (75)

3211 - The Edrington Group Limited

75 - Industry AVG

paystructure

Pay Structure

on an average salary of £75.8k, the company has a higher pay structure (£56.6k)

£75.8k - The Edrington Group Limited

£56.6k - Industry AVG

efficiency

Efficiency

resulting in sales per employee of £415.5k, this is equally as efficient (£417.4k)

£415.5k - The Edrington Group Limited

£417.4k - Industry AVG

debtordays

Debtor Days

it gets paid by customers after 59 days, this is later than average (39 days)

59 days - The Edrington Group Limited

39 days - Industry AVG

creditordays

Creditor Days

its suppliers are paid after 28 days, this is quicker than average (64 days)

28 days - The Edrington Group Limited

64 days - Industry AVG

stockdays

Stock Days

it holds stock equivalent to 409 days, this is less than average (522 days)

409 days - The Edrington Group Limited

522 days - Industry AVG

cashbalance

Cash Balance

has cash to cover current liabilities for 25 weeks, this is more cash available to meet short term requirements (2 weeks)

25 weeks - The Edrington Group Limited

2 weeks - Industry AVG

debtlevel

Debt Level

it has a ratio of liabilities to total assets of 54.6%, this is a similar level of debt than the average (51.5%)

54.6% - The Edrington Group Limited

51.5% - Industry AVG

THE EDRINGTON GROUP LIMITED financials

EXPORTms excel logo

The Edrington Group Limited's latest turnover from March 2024 is £1.3 billion and the company has net assets of £722.5 million. According to their latest financial statements, The Edrington Group Limited has 3,211 employees and maintains cash reserves of £186.3 million as reported in the balance sheet.

Data source: Companies HousePomanda Estimates

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Turnover1,334,300,0001,276,800,000981,000,000625,600,000792,200,000730,900,000708,500,000701,300,000574,600,000575,500,000633,100,000591,300,000556,100,000553,400,000468,300,000
Other Income Or Grants
Cost Of Sales841,000,000833,400,000672,500,000421,600,000518,500,000497,500,000493,900,000496,900,000398,600,000392,000,000447,100,000399,900,000391,100,000381,500,000324,000,000
Gross Profit493,300,000443,400,000308,500,000204,000,000273,700,000233,400,000214,600,000204,400,000176,000,000183,500,000186,000,000191,400,000165,000,000171,900,000144,300,000
Admin Expenses57,200,00038,200,00025,800,00022,500,00025,700,00024,700,00025,100,00017,400,00024,600,000212,500,00013,500,000286,900,00014,200,00010,700,0003,300,000
Operating Profit436,100,000405,200,000282,700,000181,500,000248,000,000208,700,000189,500,000187,000,000151,400,000-29,000,000172,500,000-95,500,000150,800,000161,200,000141,000,000
Interest Payable46,600,00027,300,00015,700,00026,400,00028,900,00022,900,00023,700,00020,100,00024,700,00039,200,00026,300,00030,600,00028,600,00037,100,00037,700,000
Interest Receivable12,400,0007,700,0002,200,0008,100,0005,000,0004,000,0003,300,0002,000,0002,800,00012,200,000900,0001,000,0003,500,0002,600,0008,500,000
Pre-Tax Profit406,900,000405,100,000275,900,000178,400,000227,000,000196,600,000189,000,000189,000,000144,800,000-41,600,000159,400,000-106,200,000137,000,000154,700,000125,000,000
Tax-95,300,000-74,900,000-98,600,000-32,200,000-51,100,000-37,500,000-39,700,000-31,400,000-21,000,00032,100,000-33,100,000-39,800,000-27,300,000-41,700,000-31,600,000
Profit After Tax311,600,000330,200,000177,300,000146,200,000175,900,000159,100,000149,300,000157,600,000123,800,000-9,500,000126,300,000-146,000,000109,700,000113,000,00093,400,000
Dividends Paid148,800,000160,600,00029,000,00025,300,00024,900,00024,400,00023,100,00025,500,00023,600,00047,200,00020,400,00017,800,0004,400,00023,300,000
Retained Profit15,200,00021,200,00065,900,00081,500,00062,400,00053,200,00057,600,00067,900,00043,700,000-26,000,00027,200,000-110,800,00047,600,00068,300,00034,800,000
Employee Costs243,500,000215,200,000173,400,000117,400,000144,400,000133,500,000127,400,000116,900,00097,100,00091,700,00084,300,00073,400,00070,800,00063,700,00063,200,000
Number Of Employees3,2112,8542,6712,3842,5262,4752,2552,2822,3252,2932,3162,2502,2652,1782,169
EBITDA*474,400,000440,100,000321,700,000219,300,000283,600,000244,500,000219,000,000215,000,000175,900,000-6,500,000190,900,000-78,900,000167,000,000178,400,000157,100,000

* Earnings Before Interest, Tax, Depreciation and Amortisation

Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Tangible Assets843,300,000799,300,000751,700,000745,700,000879,000,000674,100,000630,800,000563,700,000437,000,000366,300,000241,900,000226,200,000203,600,000195,600,000188,400,000
Intangible Assets438,200,000432,300,000405,700,000404,600,000407,500,000404,400,000408,400,000391,900,000389,400,000390,600,000661,900,000671,400,000941,600,000976,700,000949,500,000
Investments & Other71,700,00069,400,00084,500,00080,100,000152,100,000113,500,00084,900,000104,100,00069,900,00065,300,00063,300,00069,600,00065,900,00066,900,00068,500,000
Debtors (Due After 1 year)92,600,00098,400,00053,000,00043,800,00088,200,000
Total Fixed Assets1,281,500,0001,231,600,0001,157,400,0001,106,500,0001,198,300,0001,079,600,0001,039,200,000955,600,000826,400,000756,900,000967,100,000967,200,0001,211,100,0001,239,200,0001,206,400,000
Stock & work in progress942,900,000844,400,000747,600,000667,400,000619,400,000567,100,000520,600,000456,900,000432,400,000407,700,000384,200,000399,600,000390,800,000373,800,000378,500,000
Trade Debtors218,900,000219,200,000179,100,00055,800,000116,900,000114,700,000113,300,00093,000,00080,600,000123,200,00064,900,00064,100,00061,100,00052,400,00049,900,000
Group Debtors1,700,000900,0002,800,00018,000,00033,600,00032,600,00029,400,00030,200,00023,400,00038,200,00036,200,00026,400,00031,700,00034,300,000
Misc Debtors76,100,00062,300,00053,500,00022,400,00020,000,00028,300,00030,900,00037,300,00025,300,00023,600,00016,300,00028,300,00025,500,00021,300,000
Cash186,300,000254,800,000305,400,000320,000,000268,800,000158,400,000152,200,00089,900,00072,100,00056,500,00085,200,00066,400,000153,900,000125,700,00070,200,000
misc current assets6,000,00010,500,0001,800,00025,500,0005,400,00019,700,0007,200,0007,700,00015,200,0001,100,000700,000800,00010,400,00012,500,000
total current assets1,436,200,0001,392,600,0001,293,600,0001,114,700,0001,069,200,000906,500,000866,100,000714,500,000641,500,000602,600,000597,200,000583,300,000661,300,000619,500,000566,700,000
total assets2,717,700,0002,624,200,0002,451,000,0002,221,200,0002,267,500,0001,986,100,0001,905,300,0001,670,100,0001,467,900,0001,359,500,0001,564,300,0001,550,500,0001,872,400,0001,858,700,0001,773,100,000
Bank overdraft5,200,0002,400,00021,600,0005,800,0003,100,0006,300,00012,400,00020,000,00019,300,00010,900,00012,700,00013,000,0007,600,000
Bank loan46,900,000153,900,00024,300,00062,000,000105,900,000124,100,000192,600,000183,900,000122,600,000317,000,000226,000,000125,000,000360,000,000
Trade Creditors 66,100,00065,300,00071,600,00039,500,00072,500,00037,300,00030,500,00031,400,00027,600,00054,400,00027,000,00026,200,00024,000,00024,700,00017,900,000
Group/Directors Accounts24,500,00029,900,00036,600,00019,900,00015,000,000
other short term finances10,000,00010,000,00058,700,000217,300,00010,500,000100,000100,000100,0007,200,0002,200,000100,000100,000200,000400,0001,700,000
hp & lease commitments8,200,0007,700,0006,600,0005,900,0006,200,000
other current liabilities236,700,000279,900,000271,000,000157,200,000174,600,000256,500,000275,600,000201,200,000145,000,000126,900,000106,200,000119,700,000108,500,00091,100,00091,200,000
total current liabilities373,100,000519,200,000407,900,000419,900,000309,700,000361,700,000415,200,000363,100,000384,800,000387,400,000299,700,000503,800,000408,000,000274,100,000493,400,000
loans1,766,600,0001,357,800,0001,232,100,0001,000,300,000358,100,000621,800,000876,100,000638,300,000384,800,000398,500,000379,300,000188,700,000377,500,000510,700,000282,700,000
hp & lease commitments22,400,00017,400,00017,600,00019,400,00024,100,000
Accruals and Deferred Income4,900,0004,100,000400,000
other liabilities2,200,0002,400,000300,000300,000521,500,00060,600,0001,500,0003,000,0005,000,000100,000
provisions438,800,000408,400,000400,400,000294,000,000300,000,000240,600,000236,200,000235,600,000237,200,000188,800,00030,100,00026,600,00038,100,00046,000,00045,200,000
total long term liabilities1,110,000,000889,600,000816,600,000647,500,000851,900,000695,600,000709,500,000622,000,000478,400,000456,400,000467,600,000275,300,000464,800,000597,900,000369,800,000
total liabilities1,483,100,0001,408,800,0001,224,500,0001,067,400,0001,161,600,0001,057,300,0001,124,700,000985,100,000863,200,000843,800,000767,300,000779,100,000872,800,000872,000,000863,200,000
net assets722,500,000731,500,000761,800,000675,200,000652,200,000537,700,000429,500,000359,300,000312,800,000258,700,000434,000,000403,700,000536,600,000518,300,000455,200,000
total shareholders funds722,500,000731,500,000761,800,000675,200,000652,200,000537,700,000429,500,000359,300,000312,800,000258,700,000434,000,000403,700,000536,600,000518,300,000455,200,000
Mar 2024Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019Mar 2018Mar 2017Mar 2016Mar 2015Mar 2014Mar 2013Mar 2012Mar 2011Mar 2010
Operating Activities
Operating Profit436,100,000405,200,000282,700,000181,500,000248,000,000208,700,000189,500,000187,000,000151,400,000-29,000,000172,500,000-95,500,000150,800,000161,200,000141,000,000
Depreciation26,400,00024,200,00036,000,00034,600,00032,500,00031,200,00024,600,00023,300,00020,100,00019,100,00015,100,00013,300,00012,900,00013,900,00016,100,000
Amortisation11,900,00010,700,0003,000,0003,200,0003,100,0004,600,0004,900,0004,700,0004,400,0003,400,0003,300,0003,300,0003,300,0003,300,000
Tax-95,300,000-74,900,000-98,600,000-32,200,000-51,100,000-37,500,000-39,700,000-31,400,000-21,000,00032,100,000-33,100,000-39,800,000-27,300,000-41,700,000-31,600,000
Stock98,500,00096,800,00080,200,00048,000,00052,300,00046,500,00063,700,00024,500,00024,700,00023,500,000-15,400,0008,800,00017,000,000-4,700,000378,500,000
Debtors8,500,00092,400,000148,400,000-118,700,00083,100,0002,000,00013,100,00031,200,0006,100,000-3,500,00010,100,000800,0006,200,0004,100,000105,500,000
Creditors800,000-6,300,00032,100,000-33,000,00035,200,0006,800,000-900,0003,800,000-26,800,00027,400,000800,0002,200,000-700,0006,800,00017,900,000
Accruals and Deferred Income-42,400,00013,000,000113,800,000-17,800,000-81,500,000-19,100,00074,400,00056,200,00018,100,00020,700,000-13,500,00011,200,00017,400,000-100,00091,200,000
Deferred Taxes & Provisions30,400,0008,000,000106,400,000-6,000,00059,400,0004,400,000600,000-1,600,00048,400,000158,700,0003,500,000-11,500,000-7,900,000800,00045,200,000
Cash flow from operations260,900,000190,700,000246,800,000201,000,000110,200,000150,600,000176,600,000186,300,000163,800,000212,400,000153,900,000-126,400,000125,300,000144,800,000-204,200,000
Investing Activities
capital expenditure-88,200,000-109,100,000-46,100,00098,400,000-243,600,000-75,100,000-113,100,000-157,200,000-94,000,000124,400,000-40,200,000-46,800,000-23,900,000-29,400,000-19,700,000
Change in Investments2,300,000-15,100,0004,400,000-72,000,00038,600,00028,600,000-19,200,00034,200,0004,600,0002,000,000-6,300,0003,700,000-1,000,000-1,600,00068,500,000
cash flow from investments-90,500,000-94,000,000-50,500,000170,400,000-282,200,000-103,700,000-93,900,000-191,400,000-98,600,000122,400,000-33,900,000-50,500,000-22,900,000-27,800,000-88,200,000
Financing Activities
Bank loans-107,000,000153,900,000-24,300,000-37,700,000-43,900,000-18,200,000-68,500,0008,700,00061,300,000-194,400,00091,000,000101,000,000-235,000,000360,000,000
Group/Directors Accounts-24,500,000-5,400,000-6,700,00016,700,0004,900,00015,000,000
Other Short Term Loans -48,700,000-158,600,000206,800,00010,400,000-7,100,0005,000,0002,100,000-100,000-200,000-1,300,0001,700,000
Long term loans408,800,000125,700,000231,800,000642,200,000-263,700,000-254,300,000237,800,000253,500,000-13,700,00019,200,000190,600,000-188,800,000-133,200,000228,000,000282,700,000
Hire Purchase and Lease Commitments5,500,000900,000-1,100,000-5,000,00030,300,000
other long term liabilities-200,0002,100,000-521,200,000521,500,000-60,600,00060,600,000-1,500,000-1,500,000-2,000,0004,900,000100,000
share issue-24,200,000-51,500,00020,700,000-58,500,00052,100,00055,000,00012,600,000-21,400,00010,400,000-149,300,0003,100,000-22,100,000-29,300,000-5,200,000420,400,000
interest-34,200,000-19,600,000-13,500,000-18,300,000-23,900,000-18,900,000-20,400,000-18,100,000-21,900,000-27,000,000-25,400,000-29,600,000-25,100,000-34,500,000-29,200,000
cash flow from financing248,700,000162,800,00079,300,000221,700,000289,000,000-262,100,000211,800,000138,400,000-72,100,000-57,600,000-33,000,000-157,800,000-72,100,000-38,200,0001,050,700,000
cash and cash equivalents
cash-68,500,000-50,600,000-14,600,00051,200,000110,400,0006,200,00062,300,00017,800,00015,600,000-28,700,00018,800,000-87,500,00028,200,00055,500,00070,200,000
overdraft2,800,0002,400,000-21,600,00015,800,0002,700,000-3,200,000-6,100,000-7,600,000700,0008,400,000-1,800,000-300,0005,400,0007,600,000
change in cash-71,300,000-53,000,000-14,600,00072,800,00094,600,0003,500,00065,500,00023,900,00023,200,000-29,400,00010,400,000-85,700,00028,500,00050,100,00062,600,000

the edrington group 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 the edrington group limited. Get real-time insights into the edrington group limited's credit score, group structure and payment trends.

From as little as £6.99

This will not impact your credit rating!

View Credit Report Sample

The Edrington Group Limited Competitor Analysis

competitor_analysis_table_img

Perform a competitor analysis for the edrington group limited by selecting its closest rivals, whether from the MANUFACTURING sector, other mega companies, companies in G 1 area or any other competitors across 12 key performance metrics.

the edrington group limited Ownership

THE EDRINGTON GROUP LIMITED Shareholders

trustee of the robertson trust 69.97%
suntory uk holdings limited 10.71%
trustee of the edrington group limited employee benefit trust 3.49%
veronica lloyd 1.41%
executors of the estate of katherine harvey 0.76%
fiona maclennan 0.74%
gillian cameron 0.68%
elaine bain 0.56%
lindsey allan 0.56%
executors of the estate of sir ian good 0.43%

the edrington group limited directors

The Edrington Group Limited currently has 8 directors. The longest serving directors include Mr Scott McCroskie (May 2013) and Mr Paul Hyde (Mar 2015).

officercountryagestartendrole
Mr Scott McCroskie57 years May 2013- Director
Mr Paul Hyde52 years Mar 2015- Director
Mr Crawford Gillies68 years Feb 2017- Director
Ms Stefanie FitzgeraldScotland63 years May 2018- Director
Mr Angus CockburnScotland61 years Sep 2020- Director
Mr Kengo ToriiScotland57 years Mar 2023- Director
Mr Igor BoyadjianScotland50 years Apr 2023- Director
Ms Catherine RenierScotland50 years Jun 2024- Director

P&L

March 2024

turnover

1.3b

+5%

operating profit

436.1m

+8%

gross margin

37%

+6.46%

turnover

Turnover, or revenue, is the amount of sales generated by a company within the financial year.

Balance Sheet

March 2024

net assets

722.5m

-0.01%

total assets

2.7b

+0.04%

cash

186.3m

-0.27%

net assets

Total assets minus all liabilities

the edrington group limited company details

company number

SC036374

Type

Private limited with Share Capital

industry

11010 - Distilling, rectifying and blending of spirits

incorporation date

April 1961

age

64

incorporated

UK

ultimate parent company

None

accounts

Group

last accounts submitted

March 2024

previous names

the edrington group plc (April 2000)

edrington holdings limited (March 1998)

accountant

-

auditor

DELOITTE LLP

address

100 queen street, glasgow, G1 3DN

Bank

BANK OF SCOTLAND

Legal Advisor

-

the edrington group 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 10 charges/mortgages relating to the edrington group limited. Currently there are 0 open charges and 10 have been satisfied in the past.

the edrington group 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 THE EDRINGTON GROUP LIMITED. This can take several minutes, an email will notify you when this has completed.

the edrington group limited Companies House Filings - See Documents

datedescriptionview/download