Ultimate Products PLC

Ultimate Products PLC

LLSE:ULTP
46.10
GBX
-1.50
(-3.15%)
8.59BMarket Cap
Oct 27Next Earn
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
TTM
Revenue per Share
- -
- -
1.07
1.42
1.07
1.54
1.47
1.74
1.79
1.93
1.8
- -
Basic EPS, GAAP
- -
- -
0.07
0.07
0.05
0.08
0.08
0.09
0.14
0.15
0.12
- -
Free Cash Flow per Basic Share
- -
- -
0.04
0.11
-0.04
0.05
0.19
0.09
0.03
0.22
0.16
- -
Dividend per Share
- -
- -
- -
0.05
0.04
0.03
0.03
0.06
0.06
0.07
0.07
- -
Book Value per Share
-0.22
0.04
0.01
0.08
0.1
0.14
0.16
0.36
0.49
0.52
0.58
0.58
Tangible Book Value per Share
-0.22
0.04
0.01
0.08
0.1
0.14
0.16
-0.05
0.07
0.1
0.15
0.14
Basic Weighted Avg Shares
82
82
74
77
82
80
79
78
86
86
87
86
Sales/Revenue/Turnover
- -
- -
79
110
88
123
116
136
154
166
155
- -
Operating Margin (%)
- -
- -
10.05
10.04
6.57
7.25
7.48
7.35
10.56
10.29
10.09
- -
Depreciation Expense
- -
- -
- -
- -
1
2
1
2
2
2
2
- -
Net Income, GAAP
- -
- -
5
6
4
6
7
7
12
13
11
- -
Effective Tax Rate (%)
- -
- -
21.74
24.94
21.04
21.16
20.89
23.09
19.88
21.26
26.45
- -
Profit Margin (%)
- -
- -
6.2
5.07
4.89
5.2
5.72
5.36
8.02
7.57
6.77
- -
Working Capital
-1
5
3
9
8
9
11
9
18
16
16
16
LT Debt
18
3
3
4
5
3
3
13
10
8
3
3
Total Equity
-18
3
1
7
9
12
13
32
43
46
50
49
Return on Invested Capital (%)
- -
- -
46.7
45.59
23.6
25.23
27.63
20.14
19.61
17.84
15.89
- -
Return on Capital (%)
- -
- -
53
49.46
24.4
25.82
28.64
20.7
20.03
18.36
16.46
- -
Return on Common Equity (%)
- -
- -
233.91
139.6
55.79
63.75
52.99
32.17
32.75
28.08
21.95
- -

Capital Structure

GBP

•

in mil. unless spec.
Jan'24
Jul'24
Jan'25
ST Debt
15
16
21
LT Borrowings
- -
- -
- -
LT Finance Leases
4
3
3
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
87
86
85
Market Capitalization
134
121
86

Working Capital

GBP

•

in mil. unless spec.
Jan'24
Jul'24
Jan'25
Total Current Assets
61
72
70
Cash, Cash Equivalents & STI
6
5
3
Accounts Receivable, Net
24
29
25
Inventories
29
37
39
Total Current Liabilities
45
56
54
Payables & Accruals
- -
- -
- -
ST Debt
15
16
21
Deferred Revenue
- -
- -
- -

Growth Rates

GBP

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
55.77%
40.94%
7.85%
Free Cash Flow
- -
153.53%
-27.47%
Net Income, GAAP
- -
13.66%
-16.36%
Sales/Revenue/Turnover
- -
5.23%
-6.5%
Total Cash Common Dividend
- -
25.53%
2.49%

Semi-annual Revenue

GBP

•

in mil. unless spec.

Year

H1
H2
FY
2024
- -
- -
155
2025
- -
- -
- -

Semi-annual Earnings Per Share

GBP

•

in mil. unless spec.

Year

H1
H2
FY
2024
- -
- -
0.12
2025
- -
- -
- -

Semi-annual Dividends Per Share

GBP

•

in mil. unless spec.

Year

H1
H2
FY
2024
- -
- -
0.07
2025
- -
- -
- -

Company Description

CEO
Andrew Gossage
Full Time Employees
343
Sector
Distribution services
Industry
Wholesale distributors
Address
Manor Mill Oldham GM United Kingdom OL9 0DD
IPO Date
Mar 1, 2017
Website
upplc.com
Business
Ultimate Products Plc (ULTP.L) designs, develops, sources and distributes branded household consumer products to retailers worldwide. Founded in 1997 and headquartered at Manor Mill, Victoria Street, Chadderton, Oldham, Greater Manchester, OL9 0DD, United Kingdom, the company specializes in five core product categories: small domestic appliances including air fryers; housewares such as cookware and bakeware; laundry and floorcare items; audio products; and heating and cooling appliances; complemented by clearance and own-label offerings. It owns leading heritage brands including Salter (established 1760, focused on scales and kitchen products), Beldray (established 1872, covering laundry, floorcare and heating), Progress (cookware and bakeware), Kleeneze (laundry and floorcare), Petra, Intempo (audio), Dreamtime (bedding), Prolectrix (floorcare and healthy living appliances) and ZFrame; it also licenses non-electrical Russell Hobbs products on a rolling four-year basis and supplies own-label and third-party clearance goods. Ultimate Products sells to over 300 retailers across 45 countries, with primary operations in the United Kingdom (65% of FY24 revenue), Europe (34%, including strong growth in France and Germany) and the rest of the world; key channels encompass supermarkets, discounters, online platforms and multiple-store retailers. In recent developments, the company opened a new European showroom in Paris in September 2023 to accelerate "land-and-expand" growth among French and pan-European retailers, driving 78% sales increase in France to £12m (8% of FY24 revenue) and 7% overall European growth to £53m despite German supermarket overstocking; it completed a full rebrand of Salter to strengthen brand equity and consistency while initiating a bold repositioning of Beldray with consumer launch planned for March 2025 in partnership with a UK supermarket; management reshaped significantly with Christine Adshead appointed Non-executive Chair, Andrew Gossage as Chief Executive Officer, Simon Showman transitioning to Chief Commercial Officer, and new Non-executive Directors Andrew Milne and José Carlos González-Hurtado; the Board approved a Capital Allocation Framework targeting net bank debt/adjusted EBITDA of 1.0x to support dividends (maintained at 7.38p for FY24), share buybacks (reducing issued shares to 87.6m by early 2025) and growth investments; productivity advanced via automation of hundreds of tasks, AI initiatives, robotic processes and new Product Information Management software, boosting gross profit per employee 4.4% despite 6.5% revenue decline to £155.5m and adjusted EBITDA of £18m in FY24; H1 FY25 revenue fell 6% to £79.5m amid UK weakness and air fryer normalization but showed improving trends, 12% international growth led by 39% in EU discounters, and focus on FY25 sales recovery in H2 with flat topline expected.