Master franchisee operator of luxury men's grooming barbershops (Truefitt & Hill, UK) and women's wellness/skincare salons (Mary Cohr, Paris) across India and Bangladesh.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 2 | 2 | 16 | 22 | 23 | 24 | 24 | 24 |
| Reserves | -34 | -37 | 34 | 46 | 40 | 43 | 9 | 10 |
| Borrowings | 51 | 56 | 8 | 0 | 0 | 0 | 0 | 0 |
| Other Liabilities | 7 | 4 | 5 | 6 | 6 | 7 | 8 | 9 |
| Total Liabilities | 26 | 25 | 64 | 75 | 68 | 74 | 40 | 42 |
| AssetsFixed Assets | 17 | 15 | 18 | 19 | 18 | 21 | 22 | 22 |
| CWIP | 0 | 2 | 0 | 1 | 1 | 1 | 0 | 0 |
| Investments | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 0 |
| Other Assets | 8 | 8 | 46 | 45 | 49 | 53 | 18 | 20 |
| Total Assets | 26 | 25 | 64 | 75 | 68 | 74 | 40 | 42 |
| Line item | FY17 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -4 | -23 | -1 | 3 | -1 | -7 | 0 | 0 |
| Cash from Investing | -2 | 17 | -2 | -10 | -14 | 8 | -6 | 0 |
| Cash from Financing | 6 | 6 | 3 | 7 | 14 | 1 | 11 | 0 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -6 | -26 | -4 | 2 | -5 | -10 | -8 | 0 |
| FCF Margin | — | — | — | — | — | — | — | — |
This looks cyclical, and we don't have enough quarters to establish a through-cycle earnings base. Valuing it off the current point in the cycle would be misleading.
LLOYDS · CYCLICAL_UNMODELABLE
Guides on how to read this kind of business and the numbers that matter.