Scientific Digital Imaging (SDI)

Company name:	Scientific Digital Imaging Plc
EPIC:	SDI	Trading Currency:	GBX
Market Sector:	AIMP	ISIN:	GB00B3FBWW43
Market Segment:	ASX1	Share Type:	DE
WWW Address:	http://www.scientificdigitalimaging.com/	Description:	ORD 1P
Industry Sector:	ELECTRONIC & ELECTRICAL EQUIPMENT

Scientific Digital Imaging Key Figures

(at previous day's close)
Market Cap.	54.73	m
Shares In Issue	97.20	m
Prev. Close	56.30
PE Ratio	26.81
Dividend Yield	-	%
EPS - basic	2.10	p
Dividend PS	-	p
Dividend Cover	-
Cash Flow PS	3.32	p
Return On Equity (ROE)	11.19	%
Operating Margin	12.17	%
PEG Factor	1.67
EPS Growth Rate	16.02	%
Dividends PS Growth Rate	-	%
Net Debt	6.97	m
Gross Gearing	35.65	%
Quick Assets	6.01	m
Net Working Capital	4.59	m
Intangibles / Fixed Assets	95.73	%
Turnover PS	17.93	p
Pre-Tax Profit PS	2.18	p
Retained Profit PS	1.97	p
Cash PS	2.57	p
Net Cash PS	-1.55	p
Net Tangible Asset Value PS *	-0.11	p
Net Asset Value PS	17.58	p
Spread	1.40 (2.46%)
* 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.

Period ^†	Open	Change	%	Open Avg.	Avg. Daily Vol [m]	Total Vol [m]	VWAP
1 week	51.00	5.30	10.39	50.50	0.42		55.24
4 weeks	53.60	2.70	5.04	48.50	0.19		53.16
12 weeks	51.70	4.60	8.90	48.50	0.18		52.90
26 weeks	51.50	4.80	9.32	48.25	0.28		53.70
1 year	39.50	16.80	42.53	31.50	0.32		46.17
3 years	15.00	41.30	275.33	13.00	0.24		37.16
5 years	11.00	45.30	411.82	7.13	0.19		34.06
† periods calculated are whole weeks rather than calendar months

(Market value analysis) at previous day's close
PQ Ratio	44.72
PE Ratio	26.81
Tobin's Q Ratio	2.48
Tobin's Q Ratio (excl. intangibles)	6.78
Dividend Yield	-	%
Market-to-Book Ratio	3.20
Price-to-Pre-Tax Profit PS	25.80
Price-to-Retained Profit PS	28.62
Price-to-Cash Flow PS	16.97
Price-to-Sales PS	3.14
Price-to-Net Tangible Asset Value PS	-506.72
Price-to-Cash PS	21.94
Net Working Capital PS	4.72
Price Pct to Working Capital PS	11.93	%
Earnings Yield	3.73	%
Average PE	26.74
Years in average	4
PE to PE average	100.25	%

(Leverage Ratios)
Debt Ratio	24.23	%
Debt-to-Equity Ratio	0.32
Debt-to-Equity Ratio (excl. Intgbl)	-50.59
Debt-to-Equity Market Value	0.10
Net Gearing	26.26	%
Net Gearing (excl. Intangibles)	74.50	%
Gross Gearing	35.65	%
Gross Gearing (excl. Intangibles)	101.15	%
Gearing Under 1 Year	15.07	%
Gearing Under 1 Year (excl. Intgbl)	42.76	%
Assets/Equity	1.55
Cash/Equity	14.60
(Liquidity Ratios)
Net Working Capital to Total Assets	17.28	%
Current Ratio	2.15
Quick Ratio (Acid Test)	1.50
Liquidity Ratio	0.62
Cash & Equiv/Current Assets	29.03	%
(Solvency Ratios)
Enterprise Value	57.70	m
CFO/Sales	0.19
CFO/Attributable Profit	1.69
CFO/Assets	0.12
CFO/Debt	0.34
Total Debt/Equity Market Value	0.17
Total Debt/Sales	0.54
Total Debt/Pre-Tax Profit	4.46
Total Debt	9.47	m
Total Debt/Net Current Assets	2.06	%
(Dodds - Graham Ratios)
3 yr Compound Earnings Growth	-	%
5 yr Compound Earnings Growth	69.52	%
10 yr Compound Earnings Growth	2.32	%
Earn drops > 5% in 10yrs	3

Beta (60-Mnth)	Beta (36-Mnth)
0.0366	0.0168

(Profitability Ratios)
Return On Capital Employed (ROCE)	9.41	%
Return On Assets (ROA)	8.68	%
Net Profit Margin	10.97	%
Assets Turnover	0.79
Return On Equity (ROE)	11.19	%
Return On Investment (ROI)	10.21	%
Dividend Payout Ratio	-	%
Plowback Ratio	100.00	%
Growth from Plowback Ratio	12.90	%
Net Income Of Revenues	10.97	%
(Asset Utilisation Multiples)
Shareholders Equity Turnover	1.18
Fixed Assets Turnover	1.20
Current Assets Turnover	2.33
Net Working Capital Turnover
Inventory Turnover	7.47
(Other Operating Ratios)
Total Assets-to-Sales	1.26
Debtors-to-Sales	16.58	%
Debt Collection Period	60.51	Days

Announcement Date	Type	Curr.	Dividend Amount	Period Start	Period End	Ex Date	Record Date	Payment Date	Total Dividend Amount
27 Mar 2007	Final	SEK	6.00	31/12/2005	31/12/2006	29/03/2007	02/04/2007	-	6.00