Sdi (SDI)

Company name:	Sdi Group Plc
EPIC:	SDI	Trading Currency:	GBX
Market Sector:	AMQ1	ISIN:	GB00B3FBWW43
Market Segment:	ASQ1	Share Type:	DE
WWW Address:	http://www.scientificdigitalimaging.com/	Description:	ORD 1P
Industry Sector:	ELECTRONIC & ELECTRICAL EQUIPMENT

Sdi Key Figures

(at previous day's close)
Market Cap.	197.62	m
Shares In Issue	99.06	m
Prev. Close	200.00
PE Ratio	41.48
Dividend Yield	-	%
EPS - basic	4.81	p
Dividend PS	-	p
Dividend Cover	-
Cash Flow PS	10.35	p
Return On Equity (ROE)	17.58	%
Operating Margin	16.09	%
PEG Factor	0.51
EPS Growth Rate	80.83	%
Dividends PS Growth Rate	-	%
Net Debt	18.09	m
Gross Gearing	45.03	%
Quick Assets	12.28	m
Net Working Capital	2.65	m
Intangibles / Fixed Assets	86.40	%
Turnover PS	35.41	p
Pre-Tax Profit PS	5.70	p
Retained Profit PS	4.75	p
Cash PS	3.87	p
Net Cash PS	-11.96	p
Net Tangible Asset Value PS *	0.54	p
Net Asset Value PS	27.03	p
Spread	7.00 (3.45%)
* 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	188.00	11.50	6.12	187.50	0.16		193.51
4 weeks	199.00	0.50	0.25	169.50	0.33		186.57
12 weeks	172.00	27.50	15.99	160.50	0.37		189.22
26 weeks	113.25	86.25	76.16	113.00	0.38		176.36
1 year	55.00	144.50	262.73	55.00	0.33		138.92
3 years	44.25	155.25	350.85	31.50	0.36		80.70
5 years	12.50	187.00	1,496.00	12.50	0.29		67.55
† periods calculated are whole weeks rather than calendar months

(Market value analysis) at previous day's close
PQ Ratio	44.62
PE Ratio	41.48
Tobin's Q Ratio	4.54
Tobin's Q Ratio (excl. intangibles)	10.07
Dividend Yield	-	%
Market-to-Book Ratio	7.38
Price-to-Pre-Tax Profit PS	35.01
Price-to-Retained Profit PS	41.98
Price-to-Cash Flow PS	19.27
Price-to-Sales PS	5.63
Price-to-Net Tangible Asset Value PS	368.01
Price-to-Cash PS	51.52
Net Working Capital PS	2.67
Price Pct to Working Capital PS	74.60	%
Earnings Yield	2.41	%
Average PE	23.46
Years in average	4
PE to PE average	176.79	%

(Leverage Ratios)
Debt Ratio	18.91	%
Debt-to-Equity Ratio	0.23
Debt-to-Equity Ratio (excl. Intgbl)	11.63
Debt-to-Equity Market Value	0.03
Net Gearing	37.15	%
Net Gearing (excl. Intangibles)	80.54	%
Gross Gearing	45.03	%
Gross Gearing (excl. Intangibles)	97.61	%
Gearing Under 1 Year	32.21	%
Gearing Under 1 Year (excl. Intgbl)	69.82	%
Assets/Equity	1.82
Cash/Equity	14.33
(Liquidity Ratios)
Net Working Capital to Total Assets	5.44	%
Current Ratio	1.17
Quick Ratio (Acid Test)	0.78
Liquidity Ratio	0.24
Cash & Equiv/Current Assets	20.92	%
(Solvency Ratios)
Enterprise Value	200.03	m
CFO/Sales	0.29
CFO/Attributable Profit	2.18
CFO/Assets	0.21
CFO/Debt	0.47
Total Debt/Equity Market Value	0.11
Total Debt/Sales	0.63
Total Debt/Pre-Tax Profit	3.89
Total Debt	21.93	m
Total Debt/Net Current Assets	8.28	%
(Dodds - Graham Ratios)
3 yr Compound Earnings Growth	31.82	%
5 yr Compound Earnings Growth	-	%
10 yr Compound Earnings Growth	45.91	%
Earn drops > 5% in 10yrs	3

Beta (60-Mnth)	Beta (36-Mnth)
-0.0051	0.0272

(Profitability Ratios)
Return On Capital Employed (ROCE)	17.09	%
Return On Assets (ROA)	10.81	%
Net Profit Margin	13.42	%
Assets Turnover	0.81
Return On Equity (ROE)	17.58	%
Return On Investment (ROI)	14.36	%
Dividend Payout Ratio	-	%
Plowback Ratio	100.00	%
Growth from Plowback Ratio	20.10	%
Net Income Of Revenues	13.42	%
(Asset Utilisation Multiples)
Shareholders Equity Turnover	1.50
Fixed Assets Turnover	1.25
Current Assets Turnover	2.25
Net Working Capital Turnover
Inventory Turnover	7.17
(Other Operating Ratios)
Total Assets-to-Sales	1.24
Debtors-to-Sales	17.54	%
Debt Collection Period	64.01	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