Data is not available at this time.
UP Global Sourcing Holdings plc operates in the consumer cyclical sector, specializing in branded household products under well-known labels such as Beldray, Salter, and Intempo. The company’s revenue model is built on supplying a diverse range of products, including kitchenware, laundry solutions, and audio equipment, primarily through retail partnerships and online channels. Its multi-brand strategy allows it to cater to various consumer needs while maintaining a strong presence in the competitive home goods market. Positioned as a value-driven supplier, UP Global Sourcing leverages its established brand portfolio to secure shelf space with major retailers, ensuring consistent demand. The company’s focus on cost-efficient sourcing and distribution enhances its ability to deliver affordable yet quality products, reinforcing its market position. With operations spanning multiple geographies, it benefits from diversified revenue streams while navigating sector-specific challenges such as fluctuating consumer demand and supply chain disruptions.
For FY 2023, UP Global Sourcing reported revenue of £166.3 million, demonstrating resilience in a competitive market. Net income stood at £12.6 million, reflecting effective cost management and operational efficiency. The company generated £20.4 million in operating cash flow, supported by disciplined working capital practices, while capital expenditures remained modest at £1.0 million, indicating a lean operational structure.
The company’s diluted EPS was not disclosed, but its net income suggests stable earnings power. Operating cash flow of £20.4 million underscores its ability to convert sales into cash efficiently. With minimal capital expenditures, UP Global Sourcing maintains a capital-light model, allowing for reinvestment in growth initiatives or shareholder returns.
UP Global Sourcing held £5.1 million in cash and equivalents as of FY 2023, against total debt of £25.0 million. The balance sheet reflects moderate leverage, with liquidity supported by strong operating cash flow. The company’s financial health appears manageable, though debt levels warrant monitoring in light of its cyclical industry exposure.
Revenue trends indicate steady demand for the company’s product portfolio. A dividend of 7p per share signals a commitment to returning capital to shareholders, though the absence of shares outstanding data limits further analysis. Growth may hinge on expanding brand reach and optimizing supply chains to mitigate cost pressures.
With a market cap of approximately £107.2 million and a beta of 1.72, UP Global Sourcing exhibits higher volatility relative to the market. Investors likely price in sector cyclicality and competitive risks, though its established brand portfolio provides a degree of stability. Valuation metrics remain incomplete without EPS or P/E data.
UP Global Sourcing’s multi-brand strategy and retail partnerships provide a competitive edge in the home goods sector. The outlook depends on sustaining cost efficiencies and navigating consumer demand shifts. Strategic focus on e-commerce and product innovation could drive future growth, though macroeconomic headwinds pose risks.
Company description, financial data inferred from provided metrics
show cash flow forecast
| Fiscal year | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |