Likewise Group Plc

Likewise Group Plc

41.50
GBX
-0.50
(-1.19%)
5.48BMarket Cap
May 25Next Earn
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
TTM
Revenue per Share
- -
0.16
0.24
0.36
0.51
0.57
0.61
0.65
- -
Basic EPS, GAAP
- -
-0.01
-0.02
- -
- -
- -
- -
- -
- -
Free Cash Flow per Basic Share
- -
-0.02
0.02
-0.01
-0.01
0.02
0.02
0.02
- -
Dividend per Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
Book Value per Share
0.01
0.07
0.06
0.12
0.16
0.16
0.16
0.18
0.18
Tangible Book Value per Share
0.01
0.03
0.02
0.08
0.12
0.12
0.12
0.14
0.14
Basic Weighted Avg Shares
121
194
194
167
242
244
246
250
248
Sales/Revenue/Turnover
- -
30
47
60
124
140
150
163
- -
Operating Margin (%)
- -
-9.13
-5.84
0.4
0.37
1.07
1.25
1.76
- -
Depreciation Expense
- -
1
2
2
4
5
6
6
- -
Net Income, GAAP
- -
-3
-3
- -
-1
1
1
1
- -
Effective Tax Rate (%)
- -
- -
- -
- -
- -
- -
- -
19
- -
Profit Margin (%)
- -
-9.4
-6.49
-0.24
-0.68
0.6
0.52
0.54
- -
Working Capital
2
3
- -
8
9
4
3
3
3
LT Debt
2
3
7
12
20
21
20
19
19
Total Equity
3
14
12
22
39
40
40
45
45
Return on Invested Capital (%)
- -
- -
- -
- -
- -
- -
- -
3.03
- -
Return on Capital (%)
- -
- -
- -
- -
- -
- -
- -
3.15
- -
Return on Common Equity (%)
- -
-32.98
-23.63
-0.86
-2.72
2.15
1.96
2.1
- -

Capital Structure

GBP

•

in mil. unless spec.
Dec'24
Jun'25
Dec'25
ST Debt
12
13
14
LT Borrowings
2
2
2
LT Finance Leases
18
18
17
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
246
244
249
Market Capitalization
46
57
55

Working Capital

GBP

•

in mil. unless spec.
Dec'24
Jun'25
Dec'25
Total Current Assets
41
47
48
Cash, Cash Equivalents & STI
2
3
4
Accounts Receivable, Net
14
22
15
Inventories
20
23
23
Total Current Liabilities
39
46
45
Payables & Accruals
- -
- -
- -
ST Debt
12
13
14
Deferred Revenue
- -
- -
- -

Growth Rates

GBP

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
36.54%
13.39%
Free Cash Flow
- -
-51.73%
-1.96%
Net Income, GAAP
- -
37.08%
14.74%
Sales/Revenue/Turnover
- -
32.26%
8.88%
Total Cash Common Dividend
- -
- -
3.92%

Semi-annual Revenue

GBP

•

in mil. unless spec.

Year

H1
H2
FY
2023
- -
- -
140
2024
- -
- -
150
2025
- -
- -
163

Semi-annual Earnings Per Share

GBP

•

in mil. unless spec.

Year

H1
H2
FY
2023
- -
- -
- -
2024
- -
- -
- -
2025
- -
- -
- -

Semi-annual Dividends Per Share

GBP

•

in mil. unless spec.

Year

H1
H2
FY
2023
- -
- -
- -
2024
- -
- -
- -
2025
- -
- -
- -

Company Description

CEO
Anthony John Brewer
Full Time Employees
580
Sector
Distribution services
Industry
Wholesale distributors
Address
Unit 4, Radial Park Birmingham WM United Kingdom B37 7WN
IPO Date
Aug 18, 2021
Business
Likewise Group plc is a United Kingdom-based wholesale distributor specializing in floor coverings, rugs, matting products, and associated items serving customers primarily across the UK. The company’s product portfolio includes a broad range of residential flooring solutions such as carpet, vinyl, laminate, luxury vinyl tile (LVT), artificial grass products, underlays, and accessories. Its operations encompass multiple established distribution hubs in Birmingham, Leeds, Glasgow, London, Newbury, Manchester, Newcastle, and Plymouth, supplemented by a logistics network designed to support high-volume, multi-channel sales to independent flooring retailers and contractors. Likewise Group’s brands and subsidiaries include Likewise Rugs & Matting, Likewise Scotland, Likewise Northeast, Likewise North, Likewise Southeast, Lewis Abbott, Factory Flooring, H&V Carpets, A&A, Likewise Midlands, Valley Wholesale Carpets, Delta Carpets, Likewise South, and Likewise London, among others. The company was founded in 2018 through the consolidation of several professional flooring businesses and has since pursued a growth strategy characterized by strategic acquisitions, infrastructure investment, and expanded product offerings. A major milestone was the acquisition of Valley Wholesale Carpets Limited in January 2022, valued at around £27.3 million, which significantly enhanced the group’s carpet, residential vinyl, and laminate flooring product range while expanding its geographic coverage with additional distribution centers in London, Derby, and Newport. Likewise Group has invested heavily in expanding operational capacity with the development of new logistics centers and distribution hubs between 2021 and 2025, including major facilities in Plymouth and plans to extend the Newport facility into a distribution hub to support growth objectives. Most recently, the group reported continued strong growth momentum for 2024 and into 2025, with revenue reaching approximately £150 million in 2024 and ongoing progress toward a target of £200 million annual sales. The group saw a 7.2% revenue increase in 2024 despite difficult market conditions, complemented by a significant increase in underlying profit before tax. Growth has been driven by the company’s dual principal sales activities—Likewise Floors and Valley—alongside enhanced partnerships with leading UK, European, Turkish, and Far East flooring producers, enabling the delivery of a continually refreshed product range supported by innovative point-of-sale displays. Likewise has also expanded its sales force significantly, adding 21 new sales executives within 18 months to stimulate further market penetration. The acquisition of Plymouth Logistics Centre in early 2025 completed the group’s national UK coverage and bolstered its logistics capabilities. Strategic supplier relationships strengthened in late 2024 and early 2025 have also contributed meaningfully to the company's growth trajectory. Likewise Group operates within the flooring industry’s distribution and wholesale segments with a core focus on independent flooring retailers and contractors in the UK. Its integrated supply chain, extensive logistics network, and diverse product range position it to benefit from an evolving flooring market environment. The company’s continued investments in infrastructure and product innovation underpin its ambition to capture further market share and enhance operational efficiency across its footprint. Likewise Group plc is headquartered in Solihull, Birmingham, UK, and continues to strategically expand through both organic growth and acquisition-led initiatives to strengthen its market presence and product offering nationwide.