Loading…
No business profile yet.
Size Elixirr International (ELIX.L) is a United Kingdom Industrials company (Miscellaneous Commercial Services) with a market value of $340M, the 346th largest of 363 United Kingdom companies the cockpit tracks. Shares closed at £502.00 on 6 Nov 2026.
Performance Over six months the shares fell 28.7%, against -21.0% for the median peer and +3.6% for the United Kingdom market (cap-weighted) — 6th lowest of 21 in its peer set.
Growth Revenue grew 28.9% over the last twelve months (peer median +4.1%); the operating margin is 21.4% (peer median 6.5%).
Valuation It trades at 7.7× forward earnings against a peer median of 17.8× (cheapest of 11).
Price implies For today's price to make sense, revenue must grow about 4% a year for seven years (Req g). Recent delivered growth is +38%, so the hurdle is -33 pp: the price already allows for a slowdown.
Capital Return on invested capital runs 0.8 points above its cost of capital (11.7% WACC).
Next results Next results expected around 5 Apr 2027 (exchange calendar; dates can move).
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | £167M | £150M | £111M | £85.9M | £71.7M |
| Revenue growth | — | +34% | +30% | +20% | — |
| Gross profit | £51.3M | £46.9M | £34.7M | £28.6M | £22.5M |
| EBITDA | £45.0M | £39.6M | £28.4M | £23.8M | £19.0M |
| Net income | £21.0M | £19.7M | £16.4M | £17.2M | £12.9M |
| Free cash flow | £26.8M | £32.7M | £29.4M | £16.9M | £15.2M |
| Capital expenditure | £99,000 | £204,000 | £326,000 | £127,000 | £329,000 |
| Total debt | n/a | £33.5M | £4.90M | £5.36M | £5.14M |
The default views of Competitor Analysis ▸ Charts, drawn from the same data. Open them in the cockpit to change the axes, pin companies and read every value.
Peer set: Industry: the same industry and sector in any market, nearest in size. This is the same default set the interactive Competitor Analysis opens with.
| Measure | ELIX.L | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | -2.7% | -7.7% | 10th highest of 21 |
| 6-month return | -28.7% | -21.0% | 6th lowest of 21 |
| Distance from 52-week high | -42.3% | -37.5% | 8th lowest of 21 |
| Revenue growth (TTM) | +28.9% | +4.1% | 3rd highest of 21 |
| Operating margin | 21.4% | 6.5% | 2nd highest of 21 |
| Forward P/E | 7.7× | 17.8× | cheapest of 11 |
| Growth the price implies (Req g, 7 yrs) | 4.4% | 6.9% | 5th least demanding of 12 |
| Growth delivered (Del g) | +37.6% | +7.6% | highest of 12 |
| Hurdle (Req g minus delivered) | -33.2 pp | -8.6 pp | least demanding of 12 |
| ROIC minus cost of capital | +0.8 pp | -3.7 pp | 8th highest of 19 |
| EV / EBITDA | 7.0× | 8.1× | 4th cheapest of 10 |
| Net debt / EBITDA | 1.4× | -0.7× | 3rd most indebted of 11 |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | Forward P/E | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| Elixirr International ELIX.L | United Kingdom | $340M | -29% | +29% | 21% | 7.7× | 4.4% | +37.6% |
| Pico Far East 0752.HK | Hong Kong | $342M | -14% | +3% | 6% | n/a | n/a | n/a |
| Keystone Law KEYS.L | United Kingdom | $335M | +38% | +21% | 9% | 18.5× | 7.3% | +15.9% |
| Takara & 7921.T | Japan | $346M | +23% | +4% | 15% | n/a | -11.6% | +4.7% |
| Hackett HCKT | United States | $334M | +25% | -8% | 13% | 8.7× | -1.2% | +5.0% |
| Insource 6200.T | Japan | $347M | -1% | +7% | 40% | 11.1× | n/a | n/a |
| Business Brain Showaota 9658.T | Japan | $332M | +63% | +6% | 7% | n/a | -1.2% | +7.6% |
| Wuhan Guide Technology 301633.SZ | China | $331M | -19% | -32% | -11% | n/a | n/a | n/a |
| Shenzhen Ridge Technology 300977.SZ | China | $349M | -27% | +13% | -2% | 31.9× | 33.2% | -4.0% |
| Zhejiang Xidamen New Material 605155.SS | China | $349M | -23% | +4% | 12% | 15.7× | -0.9% | +20.0% |
| Corporate Travel Management CTD.AX | Australia | $350M | -69% | +7% | 6% | 19.5× | 12.0% | +30.6% |
| YingTong Telecommunication 002861.SZ | China | $329M | -27% | +15% | -8% | n/a | n/a | n/a |
| Avacta AVCT.L | United Kingdom | $352M | -24% | -100% | -27,388% | n/a | n/a | n/a |
| Knowit KNOW.ST | Sweden | $327M | +48% | -6% | 2% | 24.3× | 6.3% | +12.1% |
| Ningbo Color Master Batch 301019.SZ | China | $354M | -31% | +14% | 21% | n/a | 10.4% | +1.8% |
| Tianjin LVYIN Landscape & Ecology Construction 002887.SZ | China | $354M | -41% | -8% | 12% | 17.1× | 11.3% | -13.0% |
| Beijing ZEHO Waterfront Ecological Environment Treatment 605069.SS | China | $324M | -28% | +3% | -62% | n/a | n/a | n/a |
| Qingdao Greensum Ecology 300948.SZ | China | $357M | -30% | +83% | -30% | n/a | n/a | n/a |
| Jiayuan Science And Technology 301117.SZ | China | $358M | -57% | -41% | -67% | 26.0× | n/a | n/a |
| Shin Nippon Biomedical Laboratories 2395.T | Japan | $360M | -5% | +2% | 10% | 14.5× | 6.9% | +16.6% |
| Jaykay Enterprises JAYKAY.NS | India | $321M | +28% | +118% | 4% | n/a | n/a | n/a |