Ashurst funding, valuation and financials

£539.5 M

Ashurst Revenue FY, 2017

Ashurst Net income (FY, 2017)148 M

Ashurst EBITDA (FY, 2017)169.2 M

Ashurst EBIT (FY, 2017)155.7 M

Ashurst Cash, 30-Apr-201720.5 M

Ashurst Funding

Summary Metrics

Founding Date	1821

Annual

GBP	FY, 2007	FY, 2008	FY, 2009	FY, 2010	FY, 2011	FY, 2012	FY, 2013	FY, 2014	FY, 2015	FY, 2016	FY, 2017
Revenue	279.1m	324.3m	299.5m	290.7m	301.2m	321.2m	569.7m	582.4m	558.6m	504.4m	539.5m
Revenue growth, %								2%	(4%)	(10%)
Operating expense total	151.2m	179.7m	195.6m	191.6m	198.4m	212.5m	375.9m	368.2m	365.5m	352.3m	383.8m
EBITDA	133.1m	151.5m	111.7m	105.8m	108.0m	112.9m	198.2m	225.1m	204.4m	164.4m	169.2m
EBITDA margin, %	48%	47%	37%	36%	36%	35%	35%	39%	37%	33%	31%
EBIT	127.9m	144.6m	103.9m	99.0m	102.8m	108.7m	193.8m	214.2m	193.1m	152.1m	155.7m
EBIT margin, %	46%	45%	35%	34%	34%	34%	34%	37%	35%	30%	29%
Pre tax profit	128.0m	145.9m	104.8m	99.1m	102.8m	108.8m	189.7m	211.0m	190.9m	149.0m	152.4m
Income tax expense	(4.8m)	(4.8m)	(3.7m)	(3.5m)	(4.3m)	(5.2m)	(4.4m)	(6.2m)	(4.4m)	(4.2m)	(4.4m)
Net Income	123.2m	141.0m	101.1m	95.6m	98.5m	103.6m	185.3m	204.8m	186.6m	144.8m	148.0m

Source: Company Filings FY 2016, Company Filings FY 2015

Annual

GBP	FY, 2007	FY, 2008	FY, 2009	FY, 2010	FY, 2011	FY, 2012	FY, 2013	FY, 2014	FY, 2015	FY, 2016	FY, 2017
Cash	31.7m	44.6m	46.6m	24.6m	35.2m	21.2m	15.5m	30.4m	28.7m	15.8m	20.5m
Accounts Receivable	112.8m	122.0m	104.1m	111.2m	87.7m	92.6m	163.9m	210.0m	192.6m	187.2m	146.2m
Current Assets	171.2m	194.0m	165.3m	162.9m	177.9m	187.2m	346.0m	351.1m	316.0m	292.1m	318.9m
PP&E	11.4m	14.3m	15.9m	11.6m	8.7m	9.3m	32.9m	29.6m	34.6m	69.9m	77.8m
Total Assets	184.2m	209.2m	181.3m	174.7m	186.8m	196.7m	379.1m	380.9m	350.7m	362.2m	396.8m
Accounts Payable	6.7m	6.7m	5.7m	7.1m	9.2m	8.8m	20.3m	16.4m	20.2m	15.1m	15.0m
Current Liabilities	42.3m	41.7m	38.0m	45.6m	51.7m	60.3m	112.1m	112.3m	95.0m	93.5m	90.0m
Non-Current Liabilities	2.4m	1.2m	596.0k	410.0k	473.0k	196.0k	10.5m	4.9m	11.1m	49.2m	55.9m
Total Debt	1.7m	732.0k	200.0k	71.0k	46.0k	64.0k	16.5m	21.1m	14.2m	6.7m	1.2m
Total Liabilities	44.7m	42.8m	38.6m	46.0m	52.1m	60.5m	122.6m	117.3m	106.1m	142.8m	145.8m
Retained Earnings	123.0m	140.5m	100.0m	94.7m	97.3m	101.7m	183.5m	203.2m	186.0m	144.2m	147.7m
Total Equity	139.4m	166.4m	142.7m	128.7m	134.6m	136.2m	256.6m	263.6m	244.6m	219.4m	251.0m
Debt to Equity Ratio	0 x	0 x	0 x	0 x	0 x	0 x	0.1 x	0.1 x	0.1 x	0 x	0 x
Debt to Assets Ratio	0 x	0 x	0 x	0 x	0 x	0 x	0 x	0.1 x	0 x	0 x	0 x
Financial Leverage	1.3 x	1.3 x	1.3 x	1.4 x	1.4 x	1.4 x	1.5 x	1.4 x	1.4 x	1.7 x	1.6 x

Annual

GBP	FY, 2007	FY, 2008	FY, 2009	FY, 2010	FY, 2011	FY, 2012	FY, 2013	FY, 2014	FY, 2015	FY, 2016	FY, 2017
Net Income	123.2m	141.0m	101.1m	95.6m	98.5m	103.6m	185.3m	204.8m	186.6m	144.8m	148.0m
Cash From Operating Activities	117.7m	148.6m	127.7m	102.9m	102.0m	96.7m	196.7m	209.3m	221.5m	198.3m	171.6m
Cash From Financing Activities	(85.0m)	(119.9m)	(113.7m)	(118.9m)	(84.1m)	(101.2m)	(171.7m)	(174.4m)	(192.5m)	(169.6m)	(134.9m)
Net Change in Cash	13.6m	12.9m	2.0m	(22.0m)	10.6m	(14.0m)	(10.3m)	14.9m	(1.7m)	(12.9m)	4.7m
Income Taxes Paid								(6.2m)	(4.4m)	(4.2m)

Report incorrect company information

Report incorrect company information

Culture & Values

3.4

Work/Life Balance

3.3

Senior Management

2.8

Salary & Benefits

3.2

Career Opportunities

3.1

View Ashurst profile

Competitors

Fletchers Solicitors

Legal - Private

Birchall Blackburn Law

Legal - Private

Slaughter & May

Legal - Private

Legal - Private

Compare competitors