Loading...

Panoply Holdings

AIM:TPX
Snowflake Description

Flawless balance sheet with high growth potential.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
TPX
AIM
£42M
Market Cap
  1. Home
  2. GB
  3. Software
Company description

The Panoply Holdings plc focuses on the specialist information technology and innovation consulting businesses in Europe. The last earnings update was 122 days ago. More info.


Add to Portfolio Compare Print
TPX Share Price and Events
7 Day Returns
0%
AIM:TPX
1.2%
GB IT
0.6%
GB Market
1 Year Returns
-
AIM:TPX
-0.1%
GB IT
1.1%
GB Market
TPX Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Panoply Holdings (TPX) 0% 0% 5.3% - - -
GB IT 1.2% 6.2% 14.1% -0.1% 55.4% -6.4%
GB Market 0.6% 1.9% 6.9% 1.1% 15.6% 6.2%
1 Year Return vs Industry and Market
  • No trading data on TPX.
  • No trading data on TPX.
Price Volatility
Industry
5yr Volatility vs Market

Value

 Is Panoply Holdings undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Panoply Holdings to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Panoply Holdings.

AIM:TPX Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 1 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 8.1%
Perpetual Growth Rate 10-Year GB Government Bond Rate 1.2%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for AIM:TPX
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year GB Govt Bond Rate 1.2%
Equity Risk Premium S&P Global 6.7%
IT Unlevered Beta Simply Wall St/ S&P Global 1.05
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 1.054 (1 + (1- 19%) (0%))
1.036
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.04
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 1.23% + (1.036 * 6.65%)
8.12%

Discounted Cash Flow Calculation for AIM:TPX using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Panoply Holdings is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

AIM:TPX DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (GBP, Millions) Source Present Value
Discounted (@ 8.12%)
2019 1.50 Analyst x1 1.39
2020 2.60 Analyst x1 2.22
2021 2.70 Analyst x1 2.14
2022 2.89 Est @ 6.86% 2.11
2023 3.03 Est @ 5.17% 2.05
2024 3.16 Est @ 3.99% 1.98
2025 3.26 Est @ 3.16% 1.88
2026 3.34 Est @ 2.58% 1.79
2027 3.41 Est @ 2.17% 1.69
2028 3.48 Est @ 1.89% 1.59
Present value of next 10 years cash flows £18.84
AIM:TPX DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2028 × (1 + g) ÷ (Discount Rate – g)
= £3.48 × (1 + 1.23%) ÷ (8.12% – 1.23%)
£51.05
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= £51.05 ÷ (1 + 8.12%)10
£23.39
AIM:TPX Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= £18.84 + £23.39
£42.23
Equity Value per Share
(GBP)
= Total value / Shares Outstanding
= £42.23 / 42.30
£1
AIM:TPX Discount to Share Price
Calculation Result
Value per share (GBP) From above. £1.00
Current discount Discount to share price of £1.00
= -1 x (£1.00 - £1.00) / £1.00
-0.2%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

  • The current share price of Panoply Holdings is above its future cash flow value.
Often investors are willing to pay a premium for a company that has a high dividend or the potential for future growth.
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Panoply Holdings's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Panoply Holdings's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
AIM:TPX PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2018-09-30) in GBP £-9.45
AIM:TPX Share Price ** AIM (2019-04-18) in GBP £1
United Kingdom of Great Britain and Northern Ireland IT Industry PE Ratio Median Figure of 24 Publicly-Listed IT Companies 27.11x
United Kingdom of Great Britain and Northern Ireland Market PE Ratio Median Figure of 797 Publicly-Listed Companies 16.29x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Panoply Holdings.

AIM:TPX PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= AIM:TPX Share Price ÷ EPS (both in GBP)

= 1 ÷ -9.45

-0.11x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Panoply Holdings is loss making, we can't compare its value to the GB IT industry average.
  • Panoply Holdings is loss making, we can't compare the value of its earnings to the United Kingdom of Great Britain and Northern Ireland market.
Price based on expected Growth
Does Panoply Holdings's expected growth come at a high price?
Raw Data
AIM:TPX PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section -0.11x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 1 Analysts
Not available
United Kingdom of Great Britain and Northern Ireland IT Industry PEG Ratio Median Figure of 17 Publicly-Listed IT Companies 1.5x
United Kingdom of Great Britain and Northern Ireland Market PEG Ratio Median Figure of 564 Publicly-Listed Companies 1.48x

*Line of best fit is calculated by linear regression .

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to calculate PEG ratio for Panoply Holdings, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on Panoply Holdings's assets?
Raw Data
AIM:TPX PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2018-09-30) in GBP £0.13
AIM:TPX Share Price * AIM (2019-04-18) in GBP £1
United Kingdom of Great Britain and Northern Ireland IT Industry PB Ratio Median Figure of 45 Publicly-Listed IT Companies 3.76x
United Kingdom of Great Britain and Northern Ireland Market PB Ratio Median Figure of 1,367 Publicly-Listed Companies 1.51x
AIM:TPX PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= AIM:TPX Share Price ÷ Book Value per Share (both in GBP)

= 1 ÷ 0.13

7.41x

* Primary Listing of Panoply Holdings.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Panoply Holdings is overvalued based on assets compared to the GB IT industry average.
X
Value checks
We assess Panoply Holdings's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the IT industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the IT industry average (and greater than 0)? (1 check)
  5. Panoply Holdings has a total score of 0/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

Future Performance

 How is Panoply Holdings expected to perform in the next 1 to 3 years based on estimates from 1 analyst?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
121.2%
Expected annual growth in earnings per share.
Earnings growth vs Low Risk Savings
Is Panoply Holdings expected to grow at an attractive rate?
  • Panoply Holdings's earnings growth is expected to exceed the low risk savings rate of 1.2%.
Growth vs Market Checks
  • Panoply Holdings's earnings growth is expected to exceed the United Kingdom of Great Britain and Northern Ireland market average.
  • Panoply Holdings's revenue growth is expected to exceed the United Kingdom of Great Britain and Northern Ireland market average.
Annual Growth Rates Comparison
Raw Data
AIM:TPX Future Growth Rates Data Sources
Data Point Source Value (per year)
AIM:TPX Future Earnings per Share Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 1 Analysts 121.2%
AIM:TPX Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 1 Analysts 42.7%
United Kingdom of Great Britain and Northern Ireland IT Industry Earnings Growth Rate Market Cap Weighted Average 14.3%
United Kingdom of Great Britain and Northern Ireland IT Industry Revenue Growth Rate Market Cap Weighted Average 9.3%
United Kingdom of Great Britain and Northern Ireland Market Earnings Growth Rate Market Cap Weighted Average 11%
United Kingdom of Great Britain and Northern Ireland Market Revenue Growth Rate Market Cap Weighted Average 4.8%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
AIM:TPX Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (6 months ago) See Below
Future Estimates Average of up to 1 Analyst Estimates (S&P Global) See Below
All numbers in GBP Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
AIM:TPX Future Estimates Data
Date (Data in GBP Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2021-03-31 28 4 1
2020-03-31 26 3 1
2019-03-31 21 2 1
AIM:TPX Past Financials Data
Date (Data in GBP Millions) Revenue Cash Flow Net Income *
2018-09-30 3 -384
2018-06-30 2 -384
2018-03-31 -384

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Panoply Holdings's earnings are expected to grow significantly at over 20% yearly.
  • Panoply Holdings's revenue is expected to grow significantly at over 20% yearly.
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
AIM:TPX Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (6 months ago) See Below
Future Estimates Average of up to 1 Analyst Estimates (S&P Global) See Below

All data from Panoply Holdings Company Filings, last reported 6 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

AIM:TPX Future Estimates Data
Date (Data in GBP Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2021-03-31 0.04 0.04 0.04 1.00
2020-03-31 0.04 0.04 0.04 1.00
2019-03-31 0.03 0.03 0.03 1.00
AIM:TPX Past Financials Data
Date (Data in GBP Millions) EPS *
2018-09-30 -9.45
2018-06-30 -9.45
2018-03-31

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Panoply Holdings is not expected to efficiently use shareholders’ funds in the future (Return on Equity less than 20%).
X
Future performance checks
We assess Panoply Holdings's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the United Kingdom of Great Britain and Northern Ireland market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the United Kingdom of Great Britain and Northern Ireland market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Panoply Holdings has a total score of 5/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

Past Performance

  How has Panoply Holdings performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Panoply Holdings's growth in the last year to its industry (IT).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Panoply Holdings does not make a profit and there is insufficient past data to establish if their 5 year on year earnings growth rate was positive.
  • Unable to compare Panoply Holdings's 1-year earnings growth to the 5-year average as it is not currently profitable.
  • Unable to compare Panoply Holdings's 1-year growth to the GB IT industry average as it is not currently profitable.
Earnings and Revenue History
Panoply Holdings's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Panoply Holdings Company Filings, last reported 6 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

AIM:TPX Past Revenue, Cash Flow and Net Income Data
Date (Data in GBP Millions) Revenue Net Income * G+A Expenses R&D Expenses
2018-09-30 3.27 -383.67 384.57
2018-06-30 1.64 -383.86 384.31
2018-03-31 -384.05 384.05

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • It is difficult to establish if Panoply Holdings has efficiently used shareholders’ funds last year (Return on Equity greater than 20%) as it is loss-making.
  • It is difficult to establish if Panoply Holdings has efficiently used its assets last year compared to the GB IT industry average (Return on Assets) as it is loss-making.
  • It is difficult to establish if Panoply Holdings improved its use of capital last year versus 3 years ago (Return on Capital Employed) as it is currently loss-making.
X
Past performance checks
We assess Panoply Holdings's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the IT industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Panoply Holdings has a total score of 0/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

Health

 How is Panoply Holdings's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Panoply Holdings's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Panoply Holdings is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Panoply Holdings's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of Panoply Holdings's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • Low level of unsold assets.
  • Panoply Holdings has no debt, it does not need to be covered by short term assets.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Panoply Holdings Company Filings, last reported 6 months ago.

AIM:TPX Past Debt and Equity Data
Date (Data in GBP Millions) Total Equity Total Debt Cash & Short Term Investments
2018-09-30 5.48 0.00 3.96
2018-06-30 5.48 0.00 3.96
2018-03-31 10.02 0.00 126.28
  • Panoply Holdings has no debt.
  • Panoply Holdings has not taken on any debt in the past 5 years.
  • Panoply Holdings has no debt, it does not need to be covered by operating cash flow.
  • Panoply Holdings has no debt, therefore coverage of interest payments is not a concern.
X
Financial health checks
We assess Panoply Holdings's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Panoply Holdings has a total score of 6/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

Dividends

 What is Panoply Holdings's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
0%
Current annual income from Panoply Holdings dividends. Estimated to be 0.7% next year.
If you bought £2,000 of Panoply Holdings shares you are expected to receive £0 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Unable to evaluate Panoply Holdings's dividend yield against the bottom 25% of dividend payers as the company has not reported any payouts.
  • Unable to evaluate Panoply Holdings's dividend against the top 25% market benchmark as the company has not reported any payouts.
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
AIM:TPX Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 1 Analyst Estimates (S&P Global) See Below
United Kingdom of Great Britain and Northern Ireland IT Industry Average Dividend Yield Market Cap Weighted Average of 20 Stocks 2.3%
United Kingdom of Great Britain and Northern Ireland Market Average Dividend Yield Market Cap Weighted Average of 706 Stocks 4.2%
United Kingdom of Great Britain and Northern Ireland Minimum Threshold Dividend Yield 10th Percentile 1%
United Kingdom of Great Britain and Northern Ireland Bottom 25% Dividend Yield 25th Percentile 2%
United Kingdom of Great Britain and Northern Ireland Top 25% Dividend Yield 75th Percentile 5.2%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

AIM:TPX Future Dividends Estimate Data
Date (Data in £) Dividend per Share (annual) Avg. No. Analysts
2021-03-31 0.01 1.00
2020-03-31 0.01 1.00
2019-03-31 0.00 1.00

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to perform a dividend volatility check as Panoply Holdings has not reported any payouts.
  • Unable to verify if Panoply Holdings's dividend has been increasing as the company has not reported any payouts.
Current Payout to shareholders
What portion of Panoply Holdings's earnings are paid to the shareholders as a dividend.
  • Unable to calculate sustainability of dividends as Panoply Holdings has not reported any payouts.
Future Payout to shareholders
  • No need to calculate the sustainability of Panoply Holdings's dividends in 3 years as they are not expected to pay a notable one for United Kingdom of Great Britain and Northern Ireland.
X
Income/ dividend checks
We assess Panoply Holdings's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 1%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Panoply Holdings afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Panoply Holdings has a total score of 0/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

Management

 What is the CEO of Panoply Holdings's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Neal Gandhi
AGE 51
CEO Bio

Mr. Neal Narendra Gandhi is the Co-Founder and Chief Executive Officer and Director of The Panoply Holdings plc. Mr. Gandhi is the Co-Founder and Chief Executive Officer at Quickstart Global Limited. Mr. Gandhi Co-Founded Attenda Limited in 1997 and served as its Vice President of Product Management and Marketing. He served as Sales Manager of WordPerfect UK. After Novell's takeover, Mr. Gandhi became UK channel Sales Manager and served as Marketing Manager of Novell Europe until 1996. Mr. Gandhi Co-Founded Xplora, taking responsibility for business development. Mr. Gandhi was then employed at USWeb.

CEO Compensation
  • Insufficient data for Neal to compare compensation growth.
  • Insufficient data for Neal to establish whether their remuneration is reasonable compared to companies of similar size in United Kingdom of Great Britain and Northern Ireland.
Management Team

Neal Gandhi

TITLE
Co-Founder
AGE
51

Olly Rigby

TITLE
Co-Founder
AGE
37
Board of Directors

Mark Smith

TITLE
Non-Executive Chairman
AGE
63

Neal Gandhi

TITLE
Co-Founder
AGE
51

Olly Rigby

TITLE
Co-Founder
AGE
37

Chris Sweetland

TITLE
Non-Executive Director
AGE
63

Isabel Kelly

TITLE
Non-Executive Director
AGE
52
Who owns this company?
Recent Insider Trading
  • No 3 month insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (£) Value (£)
X
Management checks
We assess Panoply Holdings's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Panoply Holdings has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

News

Simply Wall St News

Calculating The Intrinsic Value Of The Panoply Holdings plc (LON:TPX)

Today we will run through one way of estimating the intrinsic value of The Panoply Holdings plc (LON:TPX). … This is done using the Discounted Cash Flow (DCF) model! … If you want to learn more about discounted cash flow, the rationale behind this calculation can be read in detail in the Simply Wall St analysis model.

Simply Wall St -

Company Info

Description

The Panoply Holdings plc focuses on the specialist information technology and innovation consulting businesses in Europe. The company is based in Sevenoaks, the United Kingdom.

Details
Name: The Panoply Holdings plc
TPX
Exchange: AIM
Founded:
£42,295,147
42,295,147
Website: http://www.thepanoply.com
Address: The Panoply Holdings plc
Amherst House,
22 London Road,
Sevenoaks,
Kent, TN1 3BT,
United Kingdom
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
AIM TPX Ordinary Shares London Stock Exchange AIM Market GB GBP 04. Dec 2018
Number of employees
Current staff
Staff numbers
2
Panoply Holdings employees.
Industry
IT Consulting and Other Services
Software
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/04/21 22:14
End of day share price update: 2019/04/18 00:00
Last estimates confirmation: 2019/03/08
Last earnings filing: 2018/12/20
Last earnings reported: 2018/09/30
Last annual earnings reported: 2018/03/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.