…
FW Thorpe Plc designs, manufactures, and supplies professional lighting equipment in the United Kingdom, the Netherlands, Germany, rest of Europe, and internationally. The company offers professional lighting and control systems, including recessed, surface, and suspended luminaires; emergency lighting systems; hazardous area lighting; high and low bay luminaires; lighting controls; and exterior lighting products for commercial, industrial, education, healthcare, manufacturing, logistics, retail, display, and hospitality markets. It also provides emergency general illumination, exit signage, and lighting systems for commercial, industrial, education, healthcare, infrastructure, retail, display, and hospitality markets. In addition, the company offers road and tunnel lighting, amenity lighting, cleanroom luminaires, lighting for signs, and road safety lighting for various sectors, such as pharmaceutical, research and development, advertising, and facilities. Further, it provides external and impact resistant lighting, which includes street lighting, outdoor wall, and ceiling luminaires, as well as control systems. FW Thorpe Plc was incorporated in 1936 and is headquartered in Redditch, the United Kingdom.
Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website
A unique technical analysis driven score developed by Kalkine showing momentum in stock prices based on select technical indicators identified.
| Breakdown | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 |
| Income before tax | 31.62M | 29.87M | 26.93M | 24.10M | 20.14M |
| Net income | 25.41M | 24.31M | 21.93M | 20.07M | 15.81M |
| Selling general administrative | 30.21M | 33.00M | 31.29M | 23.48M | 22.86M |
| Selling and marketing expenses | 22.37M | 22.37M | 19.21M | 15.50M | 13.60M |
| Gross profit | 79.75M | 85.44M | 77.86M | 63.27M | 55.39M |
| Reconciled depreciation | - | 10.71M | 8.76M | 6.99M | 5.66M |
| Ebit | 33.23M | 30.63M | 27.27M | 25.47M | 19.84M |
| Ebitda | 42.73M | 37.86M | 36.04M | 32.46M | 25.51M |
| Depreciation and amortization | 9.51M | 7.23M | 8.76M | 6.99M | 5.66M |
| Operating income | 31.59M | 30.63M | 27.83M | 24.71M | 20.79M |
| Other operating expenses | 143.16M | 145.17M | 148.92M | 119.00M | 98.65M |
| Interest expense | 0.24M | 0.30M | 0.34M | 1.37M | 1.27M |
| Tax provision | - | 5.56M | 5.00M | 4.03M | 4.33M |
| Interest income | - | 0.74M | 0.40M | 0.53M | 0.61M |
| Net interest income | - | -0.03M | -0.69M | -0.84M | -0.65M |
| Income tax expense | 6.21M | 5.56M | 5.00M | 4.03M | 4.33M |
| Total revenue | 175.22M | 175.80M | 176.75M | 143.72M | 117.88M |
| Total operating expenses | 52.08M | 54.81M | 50.03M | 38.56M | 36.16M |
| Cost of revenue | 95.47M | 90.36M | 98.89M | 80.44M | 62.48M |
| Total other income expense net | 0.03M | -0.76M | -0.90M | -0.61M | 0.91M |
| Net income from continuing ops | - | 24.31M | 21.93M | 20.07M | 15.81M |
| Net income applicable to common shares | - | - | 21.93M | 20.07M | 15.81M |
| Breakdown | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 |
| Total assets | 247.94M | 238.90M | 228.02M | 206.65M | 181.80M |
| Intangible assets | 18.71M | 20.20M | 24.12M | 19.34M | 5.51M |
| Other current assets | - | 35.76M | - | 33.02M | 29.31M |
| Total liab | 58.15M | 62.13M | 67.68M | 61.30M | 44.81M |
| Total stockholder equity | 189.79M | 176.76M | 160.34M | 145.35M | 136.99M |
| Deferred long term liab | - | - | 6.03M | 6.31M | 3.46M |
| Other current liab | 26.49M | 18.80M | 25.13M | 21.51M | 16.59M |
| Common stock | 1.19M | 1.19M | 1.19M | 1.19M | 1.19M |
| Capital stock | - | 1.19M | 1.19M | 1.19M | 1.19M |
| Retained earnings | 182.94M | 170.82M | 154.00M | 139.39M | 131.63M |
| Other liab | - | - | 11.02M | 8.63M | 3.83M |
| Good will | 46.35M | 45.90M | 46.77M | 32.53M | 14.19M |
| Other assets | - | - | 9.99M | 3.23M | 6.17M |
| Cash | 42.98M | 33.94M | 35.01M | 35.51M | 52.27M |
| Total current liabilities | 41.42M | 38.36M | 40.85M | 37.28M | 40.46M |
| Current deferred revenue | - | 2.82M | - | -20.54M | -15.55M |
| Net debt | -37.83M | -29.78M | -30.38M | -32.49M | -51.61M |
| Short term debt | 0.91M | 0.78M | 0.81M | 0.51M | 0.23M |
| Short long term debt total | 7.93M | 4.16M | 4.63M | 3.02M | 0.66M |
| Other stockholder equity | 3.11M | 3.07M | 5.15M | 4.77M | 4.17M |
| Property plant equipment | - | - | 38.76M | 33.82M | 28.25M |
| Total current assets | 129.27M | 121.11M | 105.45M | 108.16M | 127.37M |
| Net tangible assets | - | - | 95.48M | 93.49M | 120.74M |
| Short term investments | 20.41M | 22.40M | 1.27M | 6.88M | 25.40M |
| Net receivables | 36.17M | 35.76M | 30.58M | 34.82M | 27.99M |
| Inventory | 29.71M | 29.00M | 33.44M | 32.76M | 20.39M |
| Accounts payable | 14.02M | 13.35M | 14.91M | 35.80M | 39.20M |
| Accumulated other comprehensive income | 2.55M | 1.66M | - | - | - |
| Common stock total equity | - | - | - | - | 1.19M |
| Non currrent assets other | 0.44M | 26.80M | 4.84M | 3.11M | -48.26M |
| Non current assets total | 118.68M | 117.79M | 122.56M | 98.49M | 54.43M |
| Capital lease obligations | - | 4.16M | 4.63M | 3.02M | 0.66M |
| Breakdown | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 |
| Investments | - | -28.32M | -22.65M | 13.83M | -4.82M |
| Change to liabilities | - | - | -3.83M | 3.87M | 0.96M |
| Total cashflows from investing activities | -9.19M | -28.32M | -22.65M | -23.73M | -5.77M |
| Net borrowings | - | -0.40M | -2.08M | -1.57M | -0.90M |
| Total cash from financing activities | -16.41M | -13.81M | -9.57M | -12.92M | -7.14M |
| Net income | 25.41M | 29.87M | 26.93M | 24.10M | 20.14M |
| Change in cash | 9.04M | -1.07M | -0.49M | -16.76M | 7.85M |
| Begin period cash flow | 33.94M | 35.01M | 35.51M | 52.27M | 44.42M |
| End period cash flow | 42.98M | 33.94M | 35.01M | 35.51M | 52.27M |
| Total cash from operating activities | 34.82M | 41.37M | 31.88M | 19.74M | 21.87M |
| Issuance of capital stock | - | 0.11M | 0.15M | 0.87M | 0.43M |
| Depreciation | 9.55M | 10.71M | 8.76M | 6.99M | 5.66M |
| Other cashflows from investing activities | -3.59M | -3.61M | -5.71M | -14.64M | 3.39M |
| Dividends paid | 10.96M | 7.67M | 7.30M | 12.08M | 6.63M |
| Change to inventory | -0.61M | 4.26M | 3.12M | -8.99M | 4.88M |
| Change to account receivables | 0.62M | 0.14M | -0.10M | -0.60M | -7.29M |
| Sale purchase of stock | -3.13M | - | - | 0.40M | 0.52M |
| Other cashflows from financing activities | -0.24M | -5.87M | 0.11M | -0.84M | -0.51M |
| Change to netincome | - | - | 1.99M | -1.60M | 1.84M |
| Capital expenditures | 5.60M | 7.29M | 9.99M | 7.88M | 4.69M |
| Change in working capital | -0.72M | 7.41M | -0.81M | -5.72M | -1.45M |
| Stock based compensation | 0.72M | 0.15M | - | -0.35M | 1.43M |
| Other non cash items | -0.15M | -6.77M | -3.01M | 0.55M | -0.88M |
| Free cash flow | 29.22M | 34.08M | 21.88M | 11.86M | 17.18M |
Sector: Industrials Industry: Electrical Equipment & Parts
|
Stock Name
|
Change
(GBX) |
Price
(GBX) |
Trailing
PE (x) |
Forward
PE (x) |
Price Sales
TTM (x) |
Price to Book Value (x)
|
Enterprise Value
to Revenue (x) |
Enterprise Value
to EBITDA (x) |
|---|---|---|---|---|---|---|---|---|
| TFW FW Thorpe PLC |
5.00 1.91% |
267.00 | 11.82 | 14.04 | 1.69 | 1.53 | 1.33 | 5.53 |
| VLX Volex Plc |
13.00 2.38% |
560.00 | 22.17 | 14.77 | 0.81 | 2.83 | 1.18 | 9.94 |
| CWR Ceres Power Holdings PLC |
16.00 5.88% |
288.20 | - | - | 33.26 | 6.11 | 17.66 | -18.05 |
| XPP XP Power Ltd |
78.00 4.59% |
1776.00 | - | 25.38 | 1.63 | 2.07 | 1.96 | 21.38 |
| LUCE Luceco plc |
-11.50 5.50% |
197.50 | 14.85 | 11.49 | 1.07 | 2.63 | 1.22 | 7.51 |
FW Thorpe Plc designs, manufactures, and supplies professional lighting equipment in the United Kingdom, the Netherlands, Germany, rest of Europe, and internationally. The company offers professional lighting and control systems, including recessed, surface, and suspended luminaires; emergency lighting systems; hazardous area lighting; high and low bay luminaires; lighting controls; and exterior lighting products for commercial, industrial, education, healthcare, manufacturing, logistics, retail, display, and hospitality markets. It also provides emergency general illumination, exit signage, and lighting systems for commercial, industrial, education, healthcare, infrastructure, retail, display, and hospitality markets. In addition, the company offers road and tunnel lighting, amenity lighting, cleanroom luminaires, lighting for signs, and road safety lighting for various sectors, such as pharmaceutical, research and development, advertising, and facilities. Further, it provides external and impact resistant lighting, which includes street lighting, outdoor wall, and ceiling luminaires, as well as control systems. FW Thorpe Plc was incorporated in 1936 and is headquartered in Redditch, the United Kingdom.
| Name | Title | Year Born |
|---|---|---|
| Mr. Michael Allcock CEng FIEE | Chairman, Joint Group CEO & MD of Thorlux Lighting | NA |
| Mr. Craig Muncaster B.A., F.C.M.A. | Joint Group Chief Exec., Group Financial Director, Company Sec. & Exec. Director | 1974 |
| Mr. David Taylor | Exec. Director & MD of Philip Payne Limited | 1962 |
| Mr. James Edward Thorpe | Bus. Devel. Director of Thorlux Lighting & Exec. Director | 1977 |
| Frank Risseeuw | Group Head of Synergy | NA |
| Mr. Craig Muncaster B.A., F.C.M.A. | Chief Executive, Group Financial Director, Company Secretary & Executive Director | 1974 |
| Mr. James Edward Thorpe | Joint MD of Thorlux Lighting & Executive Director | 1977 |
Disclaimer - (*)This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.