London Security (LSC)

Company name:	Lon.Sec
EPIC:	LSC	Trading Currency:	GBX
Market Sector:	AIMP	ISIN:	GB0005314363
Market Segment:	ASX1	Share Type:	DE
WWW Address:	http://www.nu-swift.com/	Description:	ORD 1P
Industry Sector:	SUPPORT SERVICES

Price	Price Change [%]	Bid	Offer	Open	High	Low	Volume
2,090.00	0.0 [0.00]	2,000.00	2,180.00	2,090.00	2,090.00	2,090.00	-
Market Cap. [m]	Shares In Issue [m]	Beta	EPS	DPS	PE Ratio	Yield	52-Wks-Range
256.26	12.26	-0.05	116.70	80.00	17.91	3.83	2,200.00 - 2,080.00

London Security Key Figures

(at previous day's close)
Market Cap.	256.26	m
Shares In Issue	12.26	m
Prev. Close	2,090.00
PE Ratio	17.91
Dividend Yield	3.83	%
EPS - basic	116.70	p
Dividend PS	80.00	p
Dividend Cover	1.46
Cash Flow PS	143.25	p
Return On Equity (ROE)	13.84	%
Operating Margin	17.15	%
PEG Factor	4.68
EPS Growth Rate	3.83	%
Dividends PS Growth Rate	-	%
Net Debt	12.54	m
Gross Gearing	26.42	%
Quick Assets	51.30	m
Net Working Capital	30.60	m
Intangibles / Fixed Assets	79.43	%
Turnover PS	1,026.57	p
Pre-Tax Profit PS	176.03	p
Retained Profit PS	36.72	p
Cash PS	201.05	p
Net Cash PS	-63.63	p
Net Tangible Asset Value PS *	339.72	p
Net Asset Value PS	844.66	p
Spread	180.00 (8.26%)
* Calculation based on Ordinary Capital figure as contained in last annual report, and the most recent shares in issue figure. Therefore the ratio might be exposed to inaccuracies.

London Security Balance Sheet

Share Price Performance

Sample Period ^†	High	Low
1 week	2,100.00	2,090.00
4 weeks	2,100.00	2,090.00
12 weeks	2,100.00	2,090.00
1 year	2,200.00	2,080.00

Share Price Chart (5 years)

London Security Historic Returns

Period ^†	Open	Change	%	Open Avg.	Avg. Daily Vol [m]	Total Vol [m]	VWAP
1 week	2,090.00	-	-	2,090.00	0.00		2,090.00
4 weeks	2,090.00	-	-	2,090.00	0.00		2,090.00
12 weeks	2,100.00	-10.00	-0.48	2,090.00	0.00		2,090.00
26 weeks	2,090.00	-	-	2,080.00	0.00		2,099.95
1 year	2,150.00	-60.00	-2.79	2,080.00	0.00		2,131.68
3 years	2,100.00	-10.00	-0.48	1,310.00	0.00		1,996.01
5 years	1,825.00	265.00	14.52	1,310.00	0.00		2,035.91
† periods calculated are whole weeks rather than calendar months

London Security Key Management Ratios

London Security Investment Ratios

(Market value analysis) at previous day's close
PQ Ratio	15.19
PE Ratio	17.91
Tobin's Q Ratio	1.86
Tobin's Q Ratio (excl. intangibles)	3.39
Dividend Yield	3.83	%
Market-to-Book Ratio	2.48
Price-to-Pre-Tax Profit PS	11.87
Price-to-Retained Profit PS	56.92
Price-to-Cash Flow PS	14.59
Price-to-Sales PS	2.04
Price-to-Net Tangible Asset Value PS	6.12
Price-to-Cash PS	10.40
Net Working Capital PS	249.55
Price Pct to Working Capital PS	8.37	%
Earnings Yield	5.58	%
Average PE	19.29
Years in average	5
PE to PE average	92.84	%

London Security Financial Ratios

(Leverage Ratios)
Debt Ratio	4.38	%
Debt-to-Equity Ratio	0.05
Debt-to-Equity Ratio (excl. Intgbl)	0.11
Debt-to-Equity Market Value	0.02
Net Gearing	8.91	%
Net Gearing (excl. Intangibles)	15.87	%
Gross Gearing	26.42	%
Gross Gearing (excl. Intangibles)	47.06	%
Gearing Under 1 Year	23.06	%
Gearing Under 1 Year (excl. Intgbl)	41.06	%
Assets/Equity	1.36
Cash/Equity	23.80
(Liquidity Ratios)
Net Working Capital to Total Assets	21.74	%
Current Ratio	1.94
Quick Ratio (Acid Test)	1.58
Liquidity Ratio	0.76
Cash & Equiv/Current Assets	39.10	%
(Solvency Ratios)
Enterprise Value	236.54	m
CFO/Sales	0.14
CFO/Attributable Profit	1.23
CFO/Assets	0.12
CFO/Debt	0.47
Total Debt/Equity Market Value	0.15
Total Debt/Sales	0.30
Total Debt/Pre-Tax Profit	1.72
Total Debt	37.20	m
Total Debt/Net Current Assets	1.22	%
(Dodds - Graham Ratios)
3 yr Compound Earnings Growth	5.25	%
5 yr Compound Earnings Growth	0.86	%
10 yr Compound Earnings Growth	0.84	%
Earn drops > 5% in 10yrs	7

Beta (60-Mnth)	Beta (36-Mnth)
-0.0489	0.0371

London Security Operating Ratios

(Profitability Ratios)
Return On Capital Employed (ROCE)	19.93	%
Return On Assets (ROA)	10.38	%
Net Profit Margin	11.37	%
Assets Turnover	0.91
Return On Equity (ROE)	13.84	%
Return On Investment (ROI)	12.96	%
Dividend Payout Ratio	68.55	%
Plowback Ratio	31.45	%
Growth from Plowback Ratio	4.50	%
Net Income Of Revenues	3.58	%
(Asset Utilisation Multiples)
Shareholders Equity Turnover	1.26
Fixed Assets Turnover	1.62
Current Assets Turnover	2.08
Net Working Capital Turnover
Inventory Turnover	11.02
(Other Operating Ratios)
Total Assets-to-Sales	1.10
Debtors-to-Sales	20.14	%
Debt Collection Period	73.52	Days

London Security Dividends

Announcement Date	Type	Curr.	Dividend Amount	Period Start	Period End	Ex Date	Record Date	Payment Date	Total Dividend Amount
04 May 2018	Final	GBX	40.00	31/12/2016	31/12/2017	07/06/2018	08/06/2018	05/07/2018	80.00
08 Nov 2017	Interim	GBX	40.00	31/12/2016	31/12/2017	16/11/2017	17/11/2017	07/12/2017	-
27 Apr 2017	Final	GBX	40.00	31/12/2015	31/12/2016	08/06/2017	09/06/2017	05/07/2017	80.00
03 Nov 2016	Interim	GBX	40.00	31/12/2015	31/12/2016	10/11/2016	11/11/2016	08/12/2016	-
29 Apr 2016	Final	GBX	40.00	31/12/2014	31/12/2015	09/06/2016	10/06/2016	08/07/2016	77.00
28 Sep 2015	Interim	GBX	37.00	31/12/2014	31/12/2015	08/10/2015	09/10/2015	30/10/2015	-
06 May 2015	Final	GBX	31.00	31/12/2013	31/12/2014	11/06/2015	12/06/2015	08/07/2015	-
20 Nov 2014	Interim	GBX	31.00	31/12/2013	31/12/2014	27/11/2014	28/11/2014	19/12/2014	-
08 May 2014	Final	GBX	31.00	31/12/2012	31/12/2013	11/06/2014	13/06/2014	08/07/2014	69.00
07 Nov 2013	Interim	GBX	38.00	31/12/2012	31/12/2013	13/11/2013	15/11/2013	12/12/2013	-
03 May 2013	Final	GBX	38.00	31/12/2011	31/12/2012	05/06/2013	07/06/2013	08/07/2013	92.00
08 Nov 2012	Interim	GBX	29.00	31/12/2011	31/12/2012	14/11/2012	16/11/2012	07/12/2012	-
21 May 2012	Interim	GBX	25.00	31/12/2011	31/12/2012	30/05/2012	01/06/2012	22/06/2012	-
25 May 2011	Interim	GBX	24.00	31/12/2010	31/12/2011	01/06/2011	03/06/2011	24/06/2011	24.00
10 Nov 2010	Interim	GBX	17.00	31/12/2009	31/12/2010	17/11/2010	19/11/2010	10/12/2010	17.00
27 Apr 2007	Final	GBX	-	31/12/2005	31/12/2006	-	-	-	-
03 May 2006	Final	GBX	12.00	31/12/2004	31/12/2005	24/05/2006	26/05/2006	21/06/2006	12.00
05 May 2005	Final	GBX	-	31/12/2003	31/12/2004	-	-	-	3.00
08 Jul 2004	Special	GBX	42.00	31/12/2003	31/12/2004	14/07/2004	16/07/2004	23/07/2004	-
30 Sep 2004	Interim	GBX	3.00	30/12/2003	30/06/2004	13/10/2004	15/10/2004	12/11/2004	-
30 Apr 2004	Final	GBX	10.00	31/12/2002	31/12/2003	26/05/2004	28/05/2004	25/06/2004	13.00
30 Sep 2003	Interim	GBX	3.00	30/12/2002	30/06/2003	08/10/2003	10/10/2003	12/12/2003	-
29 Apr 2003	Final	GBX	5.00	31/12/2001	31/12/2002	21/05/2003	23/05/2003	20/06/2003	7.00
30 Sep 2002	Interim	GBX	2.00	30/12/2001	30/06/2002	09/10/2002	11/10/2002	12/11/2002	-
24 Apr 2002	Final	GBX	4.00	31/12/2000	31/12/2001	15/05/2002	17/05/2002	14/06/2002	5.50
28 Sep 2001	Interim	GBX	1.50	30/12/2000	30/06/2001	10/10/2001	12/10/2001	12/11/2001	-
03 May 2001	Final	GBX	3.00	31/12/1999	31/12/2000	06/06/2001	08/06/2001	11/07/2001	3.00
28 Apr 2000	Final	GBX	2.00	31/12/1998	31/12/1999	12/06/2000	16/06/2000	11/07/2000	2.00
09 Apr 1999	Final	GBX	2.00	31/12/1997	31/12/1998	26/04/1999	30/04/1999	27/05/1999	2.00

London Security Fundamentals

	31 Dec 2014 (GBP)		31 Dec 2015 (GBP)		31 Dec 2016 (GBP)		31 Dec 2017 (GBP)
turnover	100.88	100.00%	101.17	100.00%	114.85	100.00%	125.87	100.00%	m
pre tax profit	19.04	18.87%	18.21	18.00%	20.61	17.94%	21.58	17.15%	m
attributable profit	12.68	12.56%	12.27	12.13%	13.78	12.00%	14.31	11.37%	m
retained profit	5.07	5.03%	3.93	3.89%	4.06	3.53%	4.50	3.58%	m
eps - basic (p)	103.40		100.10		112.40		116.70
eps - diluted (p)	103.40		100.10		112.40		116.70
dividends per share	-		77.00		80.00		80.00

London Security Balance Sheet

	31 Dec 2014 (GBP)		31 Dec 2015 (GBP)		31 Dec 2016 (GBP)		31 Dec 2017 (GBP)


	31 Dec 2014 (GBP)		31 Dec 2015 (GBP)		31 Dec 2016 (GBP)		31 Dec 2017 (GBP)
ASSETS
fixed assets	9.75	7.78%	9.79	7.92%	10.94	8.10%	11.59	8.23%	m
intangibles	61.40	49.03%	60.59	49.03%	62.75	46.48%	61.72	43.85%	m
fixed investments	3.28	2.62%	3.20	2.59%	3.57	2.65%	4.40	3.12%	m
current assets - other	-	-%	-	-%	-	-%	-	-%	m
stocks	9.49	7.58%	9.69	7.84%	11.10	8.22%	11.75	8.35%	m
debtors	20.33	16.23%	20.59	16.66%	24.06	17.82%	26.65	18.93%	m
cash & securities	20.98	16.75%	19.74	15.97%	22.60	16.74%	24.65	17.51%	m

TOTAL	125.23	100%	123.60	100%	135.01	100%	140.76	100%	m

LIABILITIES
creditors - short	21.40	17.09%	19.72	15.95%	22.43	16.61%	32.45	23.06%	m
creditors - long	18.41	14.70%	15.86	12.83%	16.03	11.87%	4.74	3.37%	m
creditors - other	-	-%	-	-%	-	-%	-	-%	m
subordinated loans	-	-%	-	-%	-	-%	-	-%	m
insurance funds	-	-%	-	-%	-	-%	-	-%	m

TOTAL	39.81	31.79%	35.57	28.78%	38.46	28.49%	37.20	26.42%	m

EQUITY
ord cap, reserves	85.42	68.21%	88.02	71.22%	96.55	71.51%	103.38	73.44%	m
prefs, minorities	-	-%	-	-%	-	-%	0.19	0.13%	m

TOTAL	85.42	68.21%	88.02	71.22%	96.55	71.51%	103.57	73.58%	m

OTHER
NAV Basic	-		-		-		-
NAV Diluted	-		-		-		-

London Security Cash Flow Statement

	31 Dec 2014 (GBP)	31 Dec 2015 (GBP)	31 Dec 2016 (GBP)	31 Dec 2017 (GBP)
Operating CF	18.65	13.90	18.44	17.57	m
Pre-Financing CF	10.97	9.53	12.15	12.74	m
Retained CF	0.41	-1.24	2.87	2.05	m

London Security Brokers

Name	Activity	Type	Mnemonic	Code
Winterflood Securities Ltd	Market Maker(MMF)	Broker/Dealer	WINS	WNTSGB2LBIC