£310.3 M

LWC Drinks Revenue FY, 2018
LWC Drinks Gross profit (FY, 2018)54.4 M
LWC Drinks Gross profit margin (FY, 2018), %17.5%
LWC Drinks Net income (FY, 2018)8 M
LWC Drinks EBITDA (FY, 2018)14 M
LWC Drinks EBIT (FY, 2018)10.6 M
LWC Drinks Cash, 30-Sept-2018168.2 K
Get notified regarding key financial metrics and revenue changes at LWC DrinksLearn more
Banner background

LWC Drinks Funding

Summary Metrics

Founding Date

1979

LWC Drinks Income Statement

Annual

GBPFY, 1995FY, 1996FY, 1997FY, 1998FY, 1999FY, 2000FY, 2001FY, 2002FY, 2003FY, 2004FY, 2005FY, 2006FY, 2007FY, 2008FY, 2009FY, 2010FY, 2011FY, 2012FY, 2013FY, 2014FY, 2015FY, 2016FY, 2017FY, 2018

Revenue

33.0m31.7m35.1m38.7m50.7m59.2m68.0m77.6m80.4m79.7m77.9m88.9m99.0m108.5m126.2m156.7m171.4m185.0m215.3m247.7m310.3m

Revenue growth, %

9%8%

Cost of goods sold

27.9m26.2m28.8m31.3m41.2m47.7m55.6m64.2m66.6m65.9m64.3m73.9m82.3m89.5m104.7m130.4m140.1m150.5m175.5m202.7m255.9m

Gross profit

5.2m5.5m6.4m7.4m9.5m11.5m12.4m13.5m13.8m13.8m13.6m15.0m16.7m19.0m21.5m26.2m31.4m34.5m39.8m44.9m54.4m

Gross profit Margin, %

16%17%18%19%19%19%18%17%17%17%17%17%17%18%17%17%18%19%18%18%18%

Operating expense total

4.7m3.6m4.3m4.1m5.4m5.7m6.7m9.0m11.4m12.6m12.5m11.8m12.6m13.2m14.1m14.5m15.8m17.5m21.5m22.9m25.8m31.6m34.5m43.8m

EBITDA

1.9m1.3m2.0m3.3m6.1m9.5m10.4m10.1m12.6m14.0m

EBITDA margin, %

2%2%2%3%4%6%6%5%5%5%

EBIT

419.0k34.1k369.5k298.6k73.0k683.0k678.0k571.0k102.0k(222.0k)931.0k2.0m1.2m408.9k913.8k2.2m3.2m4.0m4.7m8.5m8.7m8.2m10.4m10.6m

EBIT margin, %

1%0%2%2%1%0%0%1%2%2%1%1%2%3%3%3%5%5%4%4%3%

Pre tax profit

367.0k(25.6k)367.0k278.0k9.0k579.0k546.0k455.0k9.0k(45.0k)963.0k1.9m945.4k278.8k807.9k2.2m3.1m3.6m4.3m8.0m8.5m8.0m10.2m10.3m

Income tax expense

(38.0k)(39.9k)(98.1k)(72.1k)(29.0k)(192.0k)(185.0k)(78.0k)164.0k(122.0k)(224.0k)(674.7k)(495.5k)(344.0k)(114.6k)(675.3k)(895.1k)(1.3m)(1.1m)(2.0m)(1.8m)(2.1m)(2.1m)(2.3m)

Net Income

329.0k(65.4k)268.8k205.9k(20.0k)387.0k361.0k377.0k173.0k(167.0k)739.0k1.2m449.9k(65.2k)693.3k1.5m2.2m2.3m3.1m6.1m6.7m5.9m8.2m8.0m

LWC Drinks Balance Sheet

Annual

GBPFY, 1995FY, 1996FY, 1997FY, 1998FY, 1999FY, 2000FY, 2001FY, 2002FY, 2003FY, 2004FY, 2005FY, 2006FY, 2007FY, 2008FY, 2009FY, 2010FY, 2011FY, 2012FY, 2013FY, 2014FY, 2015FY, 2016FY, 2017FY, 2018

Cash

210.0k108.8k333.3k374.8k1.3m559.0k792.0k6.0k1.5m10.0k9.0k11.0k10.5k11.3k1.1m2.1m28.8k259.1k505.2k3.9m6.0m1.2m3.1m168.2k

Accounts Receivable

1.7m1.0m606.5k948.2k2.1m2.7m3.0m4.2m5.5m6.6m6.7m7.6m7.0m7.6m7.5m7.4m9.8m10.0m11.8m10.7m15.8m20.1m21.9m27.2m

Inventories

1.4m1.5m1.5m1.9m2.4m2.7m3.9m4.8m4.5m5.8m6.5m6.7m7.5m8.0m9.4m8.7m10.4m10.6m13.3m14.1m14.6m16.3m16.0m21.0m

Current Assets

3.4m2.8m2.7m3.4m5.9m6.1m8.0m9.2m12.5m13.8m14.3m15.0m15.4m17.1m19.0m18.9m20.8m21.7m26.8m30.0m40.0m42.6m45.5m52.4m

PP&E

2.0m1.3m1.0m1.1m1.5m1.6m1.8m2.0m2.0m1.7m2.5m5.3m6.1m2.3m2.5m3.5m5.9m13.2m13.3m13.9m14.4m17.3m24.4m31.7m

Goodwill

324.8k228.3k1.0m

Total Assets

5.4m4.1m3.7m4.5m7.4m7.7m9.8m11.2m14.5m15.6m16.9m21.0m23.0m20.7m24.4m25.3m27.3m35.4m42.8m46.1m58.7m64.9m73.8m93.8m

Accounts Payable

2.6m2.0m995.0k1.5m2.3m3.2m3.5m4.2m6.3m6.4m6.8m7.5m6.8m7.7m7.6m6.5m7.3m8.9m9.6m9.2m14.6m16.8m16.2m23.5m

Current Liabilities

4.1m3.0m2.5m3.2m6.1m6.0m7.9m9.1m12.1m11.4m12.5m14.5m14.2m14.3m17.7m17.3m18.0m20.4m22.6m17.9m28.6m30.0m29.2m42.1m

Non-Current Liabilities

553.0k404.5k441.5k367.5k354.0k352.0k218.0k113.0k200.0k2.2m1.7m2.6m4.5m2.2m1.8m1.6m712.2k4.0m6.1m8.1m3.3m2.1m3.7m2.7m

Total Debt

948.0k254.6k64.7k780.8k2.6m1.7m2.4m2.3m1.6m132.0k2.3m2.8m1.5m5.6m5.6m4.4m1.4m1.5m1.2m

Total Liabilities

4.6m3.4m3.0m3.5m6.4m6.4m8.1m9.2m12.3m13.6m14.2m17.1m18.7m16.5m19.6m18.9m18.7m24.5m28.7m26.0m31.9m32.1m32.9m44.9m

Common Stock

67.0k65.3k45.3k45.3k45.0k45.0k45.0k45.0k45.0k45.0k45.0k45.3k45.3k45.3k45.3k45.3k45.3k45.3k45.3k45.3k45.3k45.3k45.3k45.3k

Retained Earnings

14.0m20.0m26.7m32.7m40.8m48.9m

Total Equity

775.0k709.1k770.3k976.2k956.0k1.3m1.7m2.0m2.2m2.0m2.7m3.9m4.3m4.2m4.9m6.4m8.6m10.9m14.0m20.1m26.8m32.7m40.9m48.9m

Debt to Equity Ratio

1.2 x0.4 x0.1 x0.8 x2.7 x1.2 x1.4 x1.1 x0.8 x0 x0.6 x0.6 x0.3 x1.1 x0.9 x0.5 x0.1 x0.1 x0 x

Debt to Assets Ratio

0.2 x0.1 x0 x0.2 x0.3 x0.2 x0.2 x0.2 x0.1 x0 x0.1 x0.1 x0.1 x0.2 x0.2 x0.2 x0 x0 x0 x

Financial Leverage

7 x5.7 x4.9 x4.6 x7.7 x5.8 x5.8 x5.5 x6.6 x7.8 x6.2 x5.4 x5.4 x4.9 x5 x4 x3.2 x3.2 x3 x2.3 x2.2 x2 x1.8 x1.9 x

LWC Drinks Cash Flow

Annual

GBPFY, 1995FY, 1996FY, 1997FY, 1998FY, 1999FY, 2000FY, 2001FY, 2002FY, 2003FY, 2004FY, 2005FY, 2006FY, 2007FY, 2008FY, 2009FY, 2010FY, 2011FY, 2012FY, 2013FY, 2014FY, 2015FY, 2016FY, 2017FY, 2018

Net Income

329.0k(65.4k)268.8k205.9k(20.0k)387.0k361.0k377.0k173.0k(167.0k)739.0k1.2m449.9k(65.2k)693.3k1.5m2.2m2.3m3.1m6.1m6.7m5.9m8.2m8.0m

Cash From Operating Activities

75.0k662.0k364.0k835.0k4.3m1.8m3.2m2.0m740.3k1.1m710.5k2.5m1.7m10.9m4.1m9.4m9.9m6.1m12.0m15.4m

Dividends Paid

18.0k20.0k20.0k20.0k20.0k20.0k35.0k20.0k20.0k20.0k20.0k10.0k15.0k

Cash From Financing Activities

(168.0k)(144.0k)(136.0k)(68.0k)(100.0k)1.9m(582.0k)1.6m1.3m(1.0m)(560.5k)(1.1m)2.0m651.9k(518.1k)(2.5m)(2.3m)1.1m2.0m

Net Change in Cash

870.0k150.0k504.0k728.0k3.8m3.1m1.5m675.8k(491.9k)1.3m(3.0m)928.6k(887.1k)3.3m88.1k4.9m2.2m(4.8m)1.9m(4.1m)

Income Taxes Paid

(1.1m)(2.0m)(1.8m)

LWC Drinks Ratios

GBPFY, 1995

Debt/Equity

1.2 x

Debt/Assets

0.2 x

Financial Leverage

7 x

LWC Drinks Employee Rating

326 votes
Culture & Values
2.5
Work/Life Balance
2.6
Senior Management
2.5
Salary & Benefits
2.6
Career Opportunities
2.8
Source