Warpaint London PLC (AIM:W7L)

Warpaint London Ratios and Metrics

Market cap in millions GBP. Fiscal year is January - December.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 2, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	254	420	290	136	120	58
Market Cap Growth	44.82%	44.82%	112.66%	13.42%	105.93%	7.04%
Enterprise Value	237	419	288	139	117	60
Last Close Price	3.15	5.12	3.63	1.67	1.41	0.66
PE Ratio	13.50	23.01	20.84	21.80	42.44	-
Forward PE	11.80	20.72	22.52	19.09	23.68	9.44
PS Ratio	2.50	4.13	3.23	2.13	2.40	1.45
PB Ratio	3.47	5.72	6.19	3.61	3.32	1.56
P/TBV Ratio	3.86	6.36	7.35	4.51	4.51	2.29
P/FCF Ratio	36.77	60.63	29.26	17.71	26.75	8.86
P/OCF Ratio	27.79	45.82	27.81	15.99	23.61	7.82
EV/Sales Ratio	2.33	4.12	3.22	2.17	2.33	1.49
EV/EBITDA Ratio	9.61	17.93	14.57	12.94	17.10	22.57
EV/EBIT Ratio	10.57	18.70	15.23	17.39	30.84	-
EV/FCF Ratio	34.23	60.54	29.08	18.06	25.99	9.10
Debt / Equity Ratio	0.06	0.06	0.12	0.16	0.09	0.11
Debt / EBITDA Ratio	0.17	0.17	0.26	0.50	0.42	1.12
Debt / FCF Ratio	0.61	0.61	0.55	0.76	0.70	0.60
Asset Turnover	1.35	1.35	1.54	1.30	1.07	0.83
Inventory Turnover	2.02	2.02	2.31	2.20	2.03	1.81
Quick Ratio	4.03	4.03	1.47	1.87	1.54	2.89
Current Ratio	7.93	7.93	3.65	4.25	3.97	6.26
Return on Equity (ROE)	30.36%	30.36%	32.86%	16.91%	7.70%	-2.60%
Return on Assets (ROA)	18.60%	18.60%	20.32%	10.09%	5.06%	-0.21%
Return on Capital (ROIC)	21.58%	21.58%	24.65%	12.04%	5.87%	-0.24%
Return on Capital Employed (ROCE)	29.30%	29.30%	37.00%	18.70%	9.60%	-
Earnings Yield	7.16%	4.35%	4.80%	4.59%	2.36%	-1.72%
FCF Yield	2.72%	1.65%	3.42%	5.64%	3.74%	11.29%
Dividend Yield	3.49%	2.15%	2.48%	4.25%	4.25%	6.80%
Payout Ratio	40.47%	40.47%	41.62%	74.91%	149.19%	-
Buyback Yield / Dilution	-1.06%	-1.06%	-0.34%	-0.31%	0.00%	-0.09%
Total Shareholder Return	2.40%	1.09%	2.14%	3.94%	4.26%	6.71%

Updated Dec 31, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.