Modern Water Key Figures Key Figures | (at previous day's close) |
Market Cap. | 4.06 | m |
Shares In Issue | 165.88 | m |
Prev. Close | 2.45 | |
PE Ratio | - | |
Dividend Yield | - | % |
EPS - basic | -1.78 | p |
Dividend PS | - | p |
Dividend Cover | - | |
Cash Flow PS | -0.32 | p |
Return On Equity (ROE) | -231.42 | % |
Operating Margin | -55.97 | % |
PEG Factor | - | |
EPS Growth Rate | 19.82 | % |
Dividends PS Growth Rate | - | % |
Net Debt | 1.88 | m |
Gross Gearing | 76.03 | % |
Quick Assets | 0.44 | m |
Net Working Capital | -0.75 | m |
Intangibles / Fixed Assets | 92.85 | % |
Turnover PS | 1.77 | p |
Pre-Tax Profit PS | -0.99 | p |
Retained Profit PS | -0.90 | p |
Cash PS | 0.11 | p |
Net Cash PS | -1.04 | p |
Net Tangible Asset Value PS * | -0.48 | p |
Net Asset Value PS | 0.39 | p |
Spread | 0.10 (4.00%) | |
* Calculation based on Ordinary Capital figure as contained in last annual report, and the most recent shares in issue figure. Therefore the ratio might be exposed to inaccuracies. |
|
Modern Water Balance Sheet
 Share Price Performance
 Share Price Chart (5 years)Share Price Chart (5 years) |  |
|
Modern Water Historic Returns
|
Modern Water Key Management Ratios
|
Modern Water Investment Ratios%1$s Investment Ratios | (Market value analysis) at previous day's close |
PQ Ratio | - | |
PE Ratio | - | |
Tobin's Q Ratio | 1.22 | |
Tobin's Q Ratio (excl. intangibles) | 2.23 | |
Dividend Yield | - | % |
Market-to-Book Ratio | 6.32 | |
Price-to-Pre-Tax Profit PS | -2.47 | |
Price-to-Retained Profit PS | -2.73 | |
Price-to-Cash Flow PS | -7.73 | |
Price-to-Sales PS | 1.38 | |
Price-to-Net Tangible Asset Value PS | -5.12 | |
Price-to-Cash PS | 23.09 | |
Net Working Capital PS | -0.45 | |
Price Pct to Working Capital PS | -5.43 | % |
Earnings Yield | - | % |
Average PE | 1.53 | |
Years in average | 1 | |
PE to PE average | - | % |
|
Modern Water Financial Ratios%1$s Financial Ratios | (Leverage Ratios) |
Debt Ratio | 19.40 | % |
Debt-to-Equity Ratio | 0.24 | |
Debt-to-Equity Ratio (excl. Intgbl) | -0.20 | |
Debt-to-Equity Market Value | 0.04 | |
Net Gearing | 69.52 | % |
Net Gearing (excl. Intangibles) | 149.01 | % |
Gross Gearing | 76.03 | % |
Gross Gearing (excl. Intangibles) | 162.97 | % |
Gearing Under 1 Year | 70.26 | % |
Gearing Under 1 Year (excl. Intgbl) | 150.59 | % |
Assets/Equity | 4.17 | |
Cash/Equity | 27.16 | |
(Liquidity Ratios) |
Net Working Capital to Total Assets | -27.71 | % |
Current Ratio | 0.61 | |
Quick Ratio (Acid Test) | 0.23 | |
Liquidity Ratio | 0.09 | |
Cash & Equiv/Current Assets | 15.30 | % |
(Solvency Ratios) |
Enterprise Value | 4.05 | m |
CFO/Sales | -0.18 | |
CFO/Attributable Profit | - | |
CFO/Assets | -0.19 | |
CFO/Debt | -0.26 | |
Total Debt/Equity Market Value | 0.51 | |
Total Debt/Sales | 0.70 | |
Total Debt/Pre-Tax Profit | -1.25 | |
Total Debt | 2.06 | m |
Total Debt/Net Current Assets | -2.74 | % |
(Dodds - Graham Ratios) | | |
3 yr Compound Earnings Growth | -32.20 | % |
5 yr Compound Earnings Growth | - | % |
10 yr Compound Earnings Growth | - | % |
Earn drops > 5% in 10yrs | 4 | |
Beta coefficients | Beta (60-Mnth) | Beta (36-Mnth) | 0.0019 | 0.0005 |
|
Modern Water Operating Ratios%1$s Operating Ratios | (Profitability Ratios) |
Return On Capital Employed (ROCE) | -204.73 | % |
Return On Assets (ROA) | -44.81 | % |
Net Profit Margin | -50.60 | % |
Assets Turnover | 0.89 | |
Return On Equity (ROE) | -231.42 | % |
Return On Investment (ROI) | -103.55 | % |
Dividend Payout Ratio | - | % |
Plowback Ratio | 100.00 | % |
Growth from Plowback Ratio | - | % |
Net Income Of Revenues | -50.60 | % |
(Asset Utilisation Multiples) |
Shareholders Equity Turnover | 2.18 | |
Fixed Assets Turnover | 1.77 | |
Current Assets Turnover | 1.77 | |
Net Working Capital Turnover | | |
Inventory Turnover | 3.58 | |
(Other Operating Ratios) |
Total Assets-to-Sales | 1.13 | |
Debtors-to-Sales | 21.80 | % |
Debt Collection Period | 79.55 | Tage |
|
Modern Water Dividends
|
|
Modern Water Fundamentals |
Profit and Loss Account | | 31 Dez 2016 (GBP) | | 31 Dez 2017 (GBP) | | 31 Dez 2018 (GBP) | | 31 Dez 2019 (GBP) | |
turnover | 3.63 | 100.00% |  | 3.52 | 100.00% |  | 4.16 | 100.00% |  | 2.94 | 100.00% | m |
pre tax profit | -2.57 | -70.74% |  | -5.23 | -148.66% |  | -2.47 | -59.37% |  | -1.65 | -55.97% | m |
attributable profit | -2.10 | -57.92% |  | -5.07 | -144.20% |  | -2.17 | -52.18% |  | -1.49 | -50.60% | m |
retained profit | -2.10 | -57.92% |  | -5.07 | -144.20% |  | -2.17 | -52.18% |  | -1.49 | -50.60% | m |
eps - basic (p) | -2.64 | |  | -5.71 | |  | -2.22 | |  | -1.78 | |  |
eps - diluted (p) | -2.64 | |  | -5.71 | |  | -2.22 | |  | -1.78 | |  |
dividends per share | - | |  | - | |  | - | |  | - | |  |
| | | | | | | | | | | | |
|
Modern Water Balance Sheet Balance Sheet | | 31 Dez 2016 (GBP) | | 31 Dez 2017 (GBP) | | 31 Dez 2018 (GBP) | | 31 Dez 2019 (GBP) | |
 |   |  |   |  |   |  |   |  |
|
| 31 Dez 2016 (GBP) | | 31 Dez 2017 (GBP) | | 31 Dez 2018 (GBP) | | 31 Dez 2019 (GBP) | |
ASSETS | | |  | | |  | | |  | | |  |
fixed assets | 0.26 | 3.36% |  | 0.23 | 5.18% |  | 0.20 | 5.05% |  | 0.11 | 4.11% | m |
intangibles | 3.39 | 44.62% |  | 1.66 | 37.31% |  | 1.56 | 39.68% |  | 1.44 | 53.35% | m |
fixed investments | - | -% |  | - | -% |  | - | -% |  | - | -% | m |
current assets - other | - | -% |  | - | -% |  | - | -% |  | - | -% | m |
stocks | 1.32 | 17.37% |  | 1.05 | 23.56% |  | 0.94 | 23.74% |  | 0.71 | 26.12% | m |
debtors | 1.56 | 20.53% |  | 1.04 | 23.47% |  | 1.01 | 25.74% |  | 0.27 | 9.91% | m |
cash & securities | 1.07 | 14.12% |  | 0.47 | 10.49% |  | 0.23 | 5.79% |  | 0.18 | 6.51% | m |
 |
TOTAL | 7.59 | 100% |  | 4.44 | 100% |  | 3.94 | 100% |  | 2.70 | 100% | m |
|
LIABILITIES | | | | | | | | | | | | |
creditors - short | 0.65 | 8.60% |  | 0.74 | 16.56% |  | 1.87 | 47.45% |  | 1.90 | 70.26% | m |
creditors - long | 0.03 | 0.38% |  | 0.03 | 0.61% |  | - | -% |  | 0.16 | 5.77% | m |
creditors - other | - | -% |  | - | -% |  | - | -% |  | - | -% | m |
subordinated loans | - | -% |  | - | -% |  | - | -% |  | - | -% | m |
insurance funds | - | -% |  | - | -% |  | - | -% |  | - | -% | m |
|
TOTAL | 0.68 | 8.98% |  | 0.76 | 17.17% |  | 1.87 | 47.45% |  | 2.06 | 76.03% | m |
|
EQUITY | | | | | | | | | | | | |
ord cap, reserves | 6.75 | 88.92% |  | 3.54 | 79.57% |  | 2.06 | 52.32% |  | 0.64 | 23.79% | m |
prefs, minorities | 0.16 | 2.09% |  | 0.15 | 3.26% |  | 0.01 | 0.23% |  | 0.01 | 0.18% | m |
|
TOTAL | 6.91 | 91.02% |  | 3.68 | 82.83% |  | 2.07 | 52.55% |  | 0.65 | 23.97% | m |
|
OTHER | | | | | | | | | | | | |
NAV Basic | - | |  | - | |  | - | |  | - | |  |
NAV Diluted | - | |  | - | |  | - | |  | - | |  |
|
Modern Water Cash Flow Statement%1$s Cash Flow Statement | | 31 Dez 2016 (GBP) | | 31 Dez 2017 (GBP) | | 31 Dez 2018 (GBP) | | 31 Dez 2019 (GBP) | |
Operating CF | -1.97 | | -1.94 | | -1.35 | | -0.53 | m |
Pre-Financing CF | -2.08 | | -2.22 | | -1.73 | | -0.77 | m |
Retained CF | -2.08 | | -0.60 | | -0.20 | | -0.07 | m |
| | | | | | | | |
|
Modern Water Brokers
|
|
|
|
|