Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 16 | 16 | 16 | 16 | 16 |
| Reserves | 44 | 48 | 55 | 60 | 61 |
| Borrowings | 2 | 2 | 8 | 7 | 6 |
| Other Liabilities | 5 | 4 | 13 | 13 | 19 |
| Total Liabilities | 67 | 69 | 91 | 96 | 101 |
| AssetsFixed Assets | 18 | 19 | 22 | 23 | 23 |
| CWIP | 0 | 0 | 0 | 0 | 0 |
| Investments | 9 | 9 | 9 | 12 | 10 |
| Other Assets | 40 | 41 | 60 | 60 | 69 |
| Total Assets | 67 | 69 | 91 | 96 | 101 |
| Line item | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|
| ActivitiesCash from Operating | 0 | -1 | -3 | -0 |
| Cash from Investing | 1 | 0 | -1 | 1 |
| Cash from Financing | -1 | -1 | 6 | -3 |
| SummaryCapital Expenditure | — | — | — | — |
| Free Cash Flow | 0 | -3 | -8 | -2 |
| 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.
SEIL · CYCLICAL_UNMODELABLE
Guides on how to read this kind of business and the numbers that matter.