IWG.L
IWG plc
IWG.L
(0.5)169,50 GBp
-1.53% ROA
-199.07% ROE
-14.87x PER
1.893.529.482,00 GBp
3777.05% DER
0% Yield
-7.27% NPM
IWG plc Stock Analysis
IWG plc Fundamental Analysis
Fundamental analysis in stock investing is like studying the foundation of a house before buying it. It involves looking at a company's financial health, like its earnings, assets, and debts, to determine if it's a good investment based on its fundamental strength and potential for growth.
| # | Analysis | Rating |
|---|---|---|
| 1 |
Revenue Growth
Company's revenue has experienced consistent growth over the last three years, indicating a favorable financial trajectory and making it an attractive investment choice. |
|
| 2 |
Net Profit Growth
The net profit of this company has shown steady growth over the past three years, highlighting its positive financial trajectory and making it an appealing choice for potential investors. |
|
| 3 |
ROE
Negative ROE (-50.64%) indicates poor financial performance, raising concerns about profitability and efficiency in utilizing shareholders' equity. |
|
| 4 |
ROA
The stock's ROA (-1.53%) suggests that it's struggling to generate profits from its assets, making it a risky choice for investment. |
|
| 5 |
PBV
The stock's high Price-to-Book Value (P/BV) ratio (8.37x) suggests it's overvalued, potentially making it an expensive investment. |
|
| 6 |
DER
The stock is burdened with a heavy load of debt (3777%), making it financially unstable and potentially risky for investors. |
|
| 7 |
Assets Growth
Regrettably, this company's revenue has shown no signs of growth over the past three years, suggesting limited potential for returns and making it a less appealing choice. |
|
| 8 |
Graham Number
The company's Graham number indicates that it is overvalued compared to its stock price, suggesting a potentially unfavorable investment opportunity. |
|
| 9 |
Dividend Growth
The company's dividend growth has shown no improvement in the past three years, making it a less attractive investment option for those seeking increasing returns. |
|
| 10 |
Dividend
The company has not distributed any dividends in the past three years, which may raise concerns for investors looking for regular income from their investments. |
|
| 11 |
Buffet Intrinsic Value
The company's stock shows signs of being overvalued (51) according to Warren Buffett's formula, indicating a potential downside as its market price exceeds its estimated intrinsic value. |
IWG plc Technical Analysis
Technical analysis in stock investing is like reading the patterns on a weather map to predict future weather conditions. It involves studying past stock price movements and trading volumes to make predictions about where a stock's price might go next, without necessarily looking at the company's financial health.
| # | Analysis | Recommendation |
|---|---|---|
| 1 | Awesome Oscillator | Buy |
| 2 | MACD | Buy |
| 3 | RSI | Hold |
| 4 | Stoch RSI | Sell |
IWG plc Price Chart
Financial Statements
Financial statements are like report cards for companies. They show how much money a company makes (income statement), what it owns and owes (balance sheet), and where it spends its money (cash flow statement), helping stock investors understand if a company is healthy and worth investing in.
Income Statements
An income statement for a company is like a scoreboard for its profits and losses. It shows how much money the company made (revenue) and how much it spent to make that money (expenses), helping stock investors see if a company is making a profit or not.
Revenue in stock investing is the total amount of money a company earns from its sales, and it's a key factor that investors consider to assess a company's financial performance and growth potential.
| Year | Revenue | Growth |
|---|---|---|
| 2003 | 256.581.000 | |
| 2004 | 312.200.000 | 17.82% |
| 2005 | 463.300.000 | 32.61% |
| 2006 | 680.000.000 | 31.87% |
| 2007 | 862.400.000 | 21.15% |
| 2008 | 1.077.200.000 | 19.94% |
| 2009 | 1.055.100.000 | -2.09% |
| 2010 | 1.040.400.000 | -1.41% |
| 2011 | 1.162.600.000 | 10.51% |
| 2012 | 1.244.100.000 | 6.55% |
| 2013 | 1.533.500.000 | 18.87% |
| 2014 | 1.676.100.000 | 8.51% |
| 2015 | 1.927.000.000 | 13.02% |
| 2016 | 2.233.400.000 | 13.72% |
| 2017 | 2.352.300.000 | 5.05% |
| 2018 | 2.535.400.000 | 7.22% |
| 2019 | 0 | 0% |
| 2020 | 2.480.200.000 | 100% |
| 2021 | 2.227.900.000 | -11.32% |
| 2022 | 2.751.000.000 | 19.01% |
Research and Development Expenses are the costs a company incurs to create and improve its products or services, which can be important for investors to evaluate a company's innovation and potential for future growth.
| Year | Research and Development Expenses | Growth |
|---|---|---|
| 2003 | 0 | |
| 2004 | 0 | 0% |
| 2005 | 0 | 0% |
| 2006 | 0 | 0% |
| 2007 | 0 | 0% |
| 2008 | 0 | 0% |
| 2009 | 0 | 0% |
| 2010 | 0 | 0% |
| 2011 | 0 | 0% |
| 2012 | 0 | 0% |
| 2013 | 7.200.000 | 100% |
| 2014 | 8.700.000 | 17.24% |
| 2015 | 10.300.000 | 15.53% |
| 2016 | 2.900.000 | -255.17% |
| 2017 | 0 | 0% |
| 2018 | 0 | 0% |
| 2019 | 0 | 0% |
| 2020 | 0 | 0% |
| 2021 | 0 | 0% |
| 2022 | 0 | 0% |
General and Administrative Expenses are the costs a company incurs to run its day-to-day operations, such as office rent, salaries, and utilities, which investors consider to understand a company's overall efficiency and management effectiveness.
| Year | General and Administrative Expenses | Growth |
|---|---|---|
| 2003 | 0 | |
| 2004 | 0 | 0% |
| 2005 | 0 | 0% |
| 2006 | 0 | 0% |
| 2007 | 0 | 0% |
| 2008 | 0 | 0% |
| 2009 | 0 | 0% |
| 2010 | 0 | 0% |
| 2011 | 0 | 0% |
| 2012 | 230.200.000 | 100% |
| 2013 | 275.900.000 | 16.56% |
| 2014 | 270.900.000 | -1.85% |
| 2015 | 273.600.000 | 0.99% |
| 2016 | 258.900.000 | -5.68% |
| 2017 | 237.600.000 | -8.96% |
| 2018 | 253.700.000 | 6.35% |
| 2019 | 0 | 0% |
| 2020 | 312.900.000 | 100% |
| 2021 | 294.700.000 | -6.18% |
| 2022 | 406.000.000 | 27.41% |
EBITDA stands for Earnings Before Interest, Taxes, Depreciation, and Amortization. It is a measure that helps stock investors analyze a company's profitability by looking at its earnings without considering certain expenses. This helps to get a clearer picture of the company's financial performance and its ability to generate cash flow.
| Year | EBITDA | Growth |
|---|---|---|
| 2003 | 2.246.000 | |
| 2004 | 38.200.000 | 94.12% |
| 2005 | 79.800.000 | 52.13% |
| 2006 | 120.800.000 | 33.94% |
| 2007 | 169.700.000 | 28.82% |
| 2008 | 223.900.000 | 24.21% |
| 2009 | 145.000.000 | -54.41% |
| 2010 | 99.700.000 | -45.44% |
| 2011 | 121.600.000 | 18.01% |
| 2012 | 156.600.000 | 22.35% |
| 2013 | 184.400.000 | 15.08% |
| 2014 | 217.900.000 | 15.37% |
| 2015 | 286.700.000 | 24% |
| 2016 | 377.500.000 | 24.05% |
| 2017 | 370.800.000 | -1.81% |
| 2018 | 387.100.000 | 4.21% |
| 2019 | 0 | 0% |
| 2020 | 893.600.000 | 100% |
| 2021 | 1.090.900.000 | 18.09% |
| 2022 | 1.374.000.000 | 20.6% |
Gross profit is the money a company makes from selling its products or services after subtracting the cost of producing or providing them, and it is an important measure for investors to understand a company's profitability.
| Year | Gross Profit | Growth |
|---|---|---|
| 2003 | 16.898.000 | |
| 2004 | 47.400.000 | 64.35% |
| 2005 | 117.200.000 | 59.56% |
| 2006 | 184.100.000 | 36.34% |
| 2007 | 251.900.000 | 26.92% |
| 2008 | 305.700.000 | 17.6% |
| 2009 | 235.600.000 | -29.75% |
| 2010 | 204.000.000 | -15.49% |
| 2011 | 275.200.000 | 25.87% |
| 2012 | 320.700.000 | 14.19% |
| 2013 | 373.800.000 | 14.21% |
| 2014 | 383.100.000 | 2.43% |
| 2015 | 428.400.000 | 10.57% |
| 2016 | 448.800.000 | 4.55% |
| 2017 | 401.600.000 | -11.75% |
| 2018 | 409.200.000 | 1.86% |
| 2019 | 0 | 0% |
| 2020 | 54.700.000 | 100% |
| 2021 | 342.100.000 | 84.01% |
| 2022 | 575.000.000 | 40.5% |
Net income in stock investing is like the money a company actually gets to keep as profit after paying all its bills, and it's an important measure to understand how well a company is doing financially.
| Year | Net Profit | Growth |
|---|---|---|
| 2003 | -26.987.000 | |
| 2004 | -2.400.000 | -1024.46% |
| 2005 | 44.500.000 | 105.39% |
| 2006 | 82.300.000 | 45.93% |
| 2007 | 103.100.000 | 20.17% |
| 2008 | 113.900.000 | 9.48% |
| 2009 | 67.000.000 | -70% |
| 2010 | 1.500.000 | -4366.67% |
| 2011 | 37.900.000 | 96.04% |
| 2012 | 70.900.000 | 46.54% |
| 2013 | 66.900.000 | -5.98% |
| 2014 | 69.900.000 | 4.29% |
| 2015 | 119.900.000 | 41.7% |
| 2016 | 138.800.000 | 13.62% |
| 2017 | 114.000.000 | -21.75% |
| 2018 | 105.700.000 | -7.85% |
| 2019 | 0 | 0% |
| 2020 | -650.200.000 | 100% |
| 2021 | -269.700.000 | -141.08% |
| 2022 | -121.000.000 | -122.89% |
EPS, or earnings per share, is a measure that shows how much profit a company has earned for each outstanding share of its stock, and it is important for stock investors as it helps understand the profitability of a company and compare it with other companies in the market.
| Year | Earning per Share (EPS) | Growth |
|---|---|---|
| 2003 | 0 | |
| 2004 | 0 | 0% |
| 2005 | 0 | 0% |
| 2006 | 0 | 0% |
| 2007 | 0 | 0% |
| 2008 | 0 | 0% |
| 2009 | 0 | 0% |
| 2010 | 0 | 0% |
| 2011 | 0 | 0% |
| 2012 | 0 | 0% |
| 2013 | 0 | 0% |
| 2014 | 0 | 0% |
| 2015 | 0 | 0% |
| 2016 | 0 | 0% |
| 2017 | 0 | 0% |
| 2018 | 0 | 0% |
| 2019 | 0 | 0% |
| 2020 | -1 | 0% |
| 2021 | 0 | 0% |
| 2022 | 0 | 0% |
Cashflow Statements
Cashflow statements show the movement of money in and out of a company, helping stock investors understand how much money a company makes and spends. By examining cashflow statements, investors can assess if a company is generating enough cash to pay its bills, invest in growth, and provide returns to stockholders.
Free cash flow is the leftover cash that a company generates after covering its operating expenses and capital expenditures, which is important for stock investors as it shows how much money a company has available to invest in growth, pay dividends, or reduce debt.
| Year | Free Cashflow | Growth |
|---|---|---|
| 2003 | -29.344.000 | |
| 2004 | -17.000.000 | -72.61% |
| 2005 | 51.500.000 | 133.01% |
| 2006 | 73.800.000 | 30.22% |
| 2007 | 110.100.000 | 32.97% |
| 2008 | 123.800.000 | 11.07% |
| 2009 | 49.000.000 | -152.65% |
| 2010 | 2.900.000 | -1589.66% |
| 2011 | 35.800.000 | 91.9% |
| 2012 | 4.900.000 | -630.61% |
| 2013 | -34.100.000 | 114.37% |
| 2014 | 51.100.000 | 166.73% |
| 2015 | 18.100.000 | -182.32% |
| 2016 | 113.600.000 | 84.07% |
| 2017 | 42.700.000 | -166.04% |
| 2018 | -75.800.000 | 156.33% |
| 2019 | 238.125.000 | 131.83% |
| 2020 | 695.000.000 | 65.74% |
| 2021 | 479.300.000 | -45% |
| 2022 | 865.000.000 | 44.59% |
Operating cash flow represents the cash generated or consumed by a company's day-to-day operations, excluding external investing or financing activities, and is crucial for stock investors as it shows how much cash a company is generating from its core business operations.
| Year | Operating Cashflow | Growth |
|---|---|---|
| 2003 | -20.899.000 | |
| 2004 | -11.700.000 | -78.62% |
| 2005 | 69.000.000 | 116.96% |
| 2006 | 120.500.000 | 42.74% |
| 2007 | 190.800.000 | 36.84% |
| 2008 | 214.100.000 | 10.88% |
| 2009 | 97.500.000 | -119.59% |
| 2010 | 78.800.000 | -23.73% |
| 2011 | 158.600.000 | 50.32% |
| 2012 | 180.900.000 | 12.33% |
| 2013 | 230.400.000 | 21.48% |
| 2014 | 267.500.000 | 13.87% |
| 2015 | 338.300.000 | 20.93% |
| 2016 | 432.900.000 | 21.85% |
| 2017 | 391.200.000 | -10.66% |
| 2018 | 510.700.000 | 23.4% |
| 2019 | 330.425.000 | -54.56% |
| 2020 | 968.900.000 | 65.9% |
| 2021 | 734.800.000 | -31.86% |
| 2022 | 1.147.000.000 | 35.94% |
Capex, short for capital expenditures, refers to the money a company spends on acquiring or upgrading tangible assets like buildings, equipment, or technology, which is important for stock investors as it indicates how much a company is investing in its infrastructure to support future growth and profitability.
| Year | Capital Expenditure | Growth |
|---|---|---|
| 2003 | 8.445.000 | |
| 2004 | 5.300.000 | -59.34% |
| 2005 | 17.500.000 | 69.71% |
| 2006 | 46.700.000 | 62.53% |
| 2007 | 80.700.000 | 42.13% |
| 2008 | 90.300.000 | 10.63% |
| 2009 | 48.500.000 | -86.19% |
| 2010 | 75.900.000 | 36.1% |
| 2011 | 122.800.000 | 38.19% |
| 2012 | 176.000.000 | 30.23% |
| 2013 | 264.500.000 | 33.46% |
| 2014 | 216.400.000 | -22.23% |
| 2015 | 320.200.000 | 32.42% |
| 2016 | 319.300.000 | -0.28% |
| 2017 | 348.500.000 | 8.38% |
| 2018 | 586.500.000 | 40.58% |
| 2019 | 92.300.000 | -535.43% |
| 2020 | 273.900.000 | 66.3% |
| 2021 | 255.500.000 | -7.2% |
| 2022 | 282.000.000 | 9.4% |
Balance Sheet
Balance sheets provide a snapshot of a company's financial health and its assets (such as cash, inventory, and property) and liabilities (like debts and obligations) at a specific point in time. For stock investors, balance sheets help assess the company's overall worth and evaluate its ability to meet financial obligations and support future growth.
Equity refers to the ownership interest or stake that shareholders have in a company, representing their claim on its assets and earnings after all debts and liabilities are paid.
| Year | Equity | Growth |
|---|---|---|
| 2003 | 2.956.000 | |
| 2004 | 94.300.000 | 96.87% |
| 2005 | 152.800.000 | 38.29% |
| 2006 | 224.500.000 | 31.94% |
| 2007 | 309.300.000 | 27.42% |
| 2008 | 480.000.000 | 35.56% |
| 2009 | 499.500.000 | 3.9% |
| 2010 | 485.700.000 | -2.84% |
| 2011 | 488.700.000 | 0.61% |
| 2012 | 527.400.000 | 7.34% |
| 2013 | 514.200.000 | -2.57% |
| 2014 | 537.400.000 | 4.32% |
| 2015 | 583.700.000 | 7.93% |
| 2016 | 742.000.000 | 21.33% |
| 2017 | 727.700.000 | -1.97% |
| 2018 | 751.200.000 | 3.13% |
| 2019 | 880.500.000 | 14.68% |
| 2020 | 513.800.000 | -71.37% |
| 2021 | 304.500.000 | -68.74% |
| 2022 | 235.000.000 | -29.57% |
| 2023 | 233.000.000 | -0.86% |
Assets represent the valuable resources that a company owns, such as cash, inventory, property, and equipment, and understanding a company's assets helps investors assess its value and potential for generating future profits.
| Year | Assets | Growth |
|---|---|---|
| 2003 | 223.810.000 | |
| 2004 | 373.800.000 | 40.13% |
| 2005 | 433.900.000 | 13.85% |
| 2006 | 680.000.000 | 36.19% |
| 2007 | 861.500.000 | 21.07% |
| 2008 | 1.189.200.000 | 27.56% |
| 2009 | 1.108.800.000 | -7.25% |
| 2010 | 1.143.200.000 | 3.01% |
| 2011 | 1.201.700.000 | 4.87% |
| 2012 | 1.301.500.000 | 7.67% |
| 2013 | 1.642.300.000 | 20.75% |
| 2014 | 1.946.700.000 | 15.64% |
| 2015 | 2.327.600.000 | 16.36% |
| 2016 | 2.661.100.000 | 12.53% |
| 2017 | 2.860.000.000 | 6.95% |
| 2018 | 3.421.200.000 | 16.4% |
| 2019 | 8.953.300.000 | 61.79% |
| 2020 | 8.964.300.000 | 0.12% |
| 2021 | 8.411.500.000 | -6.57% |
| 2022 | 9.081.000.000 | 7.37% |
| 2023 | 8.771.000.000 | -3.53% |
Liabilities refer to the financial obligations or debts that a company owes to creditors or external parties, and understanding a company's liabilities is important for investors as it helps assess the company's financial risk and ability to meet its obligations.
| Year | Liabilities | Growth |
|---|---|---|
| 2003 | 221.930.000 | |
| 2004 | 280.100.000 | 20.77% |
| 2005 | 281.100.000 | 0.36% |
| 2006 | 455.500.000 | 38.29% |
| 2007 | 551.700.000 | 17.44% |
| 2008 | 708.900.000 | 22.18% |
| 2009 | 609.300.000 | -16.35% |
| 2010 | 657.400.000 | 7.32% |
| 2011 | 713.000.000 | 7.8% |
| 2012 | 774.100.000 | 7.89% |
| 2013 | 1.128.100.000 | 31.38% |
| 2014 | 1.409.300.000 | 19.95% |
| 2015 | 1.743.900.000 | 19.19% |
| 2016 | 1.919.100.000 | 9.13% |
| 2017 | 2.132.300.000 | 10% |
| 2018 | 2.670.000.000 | 20.14% |
| 2019 | 8.072.800.000 | 66.93% |
| 2020 | 8.450.500.000 | 4.47% |
| 2021 | 8.107.000.000 | -4.24% |
| 2022 | 8.846.000.000 | 8.35% |
| 2023 | 8.538.000.000 | -3.61% |
IWG plc Financial Ratio (TTM)
Valuation Metrics
- Revenue per Share
- 2.73
- Net Income per Share
- -0.12
- Price to Earning Ratio
- -14.87x
- Price To Sales Ratio
- 0.69x
- POCF Ratio
- 1.57
- PFCF Ratio
- 2.19
- Price to Book Ratio
- 9.83
- EV to Sales
- 3.14
- EV Over EBITDA
- 6.3
- EV to Operating CashFlow
- 7.54
- EV to FreeCashFlow
- 10
- Earnings Yield
- -0.07
- FreeCashFlow Yield
- 0.46
- Market Cap
- 1,89 Bil.
- Enterprise Value
- 8,65 Bil.
- Graham Number
- 0.7
- Graham NetNet
- -8.63
Income Statement Metrics
- Net Income per Share
- -0.12
- Income Quality
- -9.48
- ROE
- -0.51
- Return On Assets
- -0.03
- Return On Capital Employed
- 0.05
- Net Income per EBT
- 1.14
- EBT Per Ebit
- -0.65
- Ebit per Revenue
- 0.1
- Effective Tax Rate
- -0.14
Margins
- Sales, General, & Administrative to Revenue
- 0.15
- Research & Developement to Revenue
- 0
- Stock Based Compensation to Revenue
- 0
- Gross Profit Margin
- 0.23
- Operating Profit Margin
- 0.1
- Pretax Profit Margin
- -0.06
- Net Profit Margin
- -0.07
Dividends
- Dividend Yield
- 0
- Dividend Yield %
- 0
- Payout Ratio
- 0
- Dividend Per Share
- 0
Operating Metrics
- Operating Cashflow per Share
- 1.14
- Free CashFlow per Share
- 0.86
- Capex to Operating CashFlow
- -0.25
- Capex to Revenue
- -0.1
- Capex to Depreciation
- -0.24
- Return on Invested Capital
- 0.01
- Return on Tangible Assets
- -0.02
- Days Sales Outstanding
- 0
- Days Payables Outstanding
- 36.9
- Days of Inventory on Hand
- 0.17
- Receivables Turnover
- 0
- Payables Turnover
- 9.89
- Inventory Turnover
- 2176
- Capex per Share
- -0.28
Balance Sheet
- Cash per Share
- 0,15
- Book Value per Share
- 0,18
- Tangible Book Value per Share
- -0.91
- Shareholders Equity per Share
- 0.18
- Interest Debt per Share
- 7.13
- Debt to Equity
- 37.77
- Debt to Assets
- 0.76
- Net Debt to EBITDA
- 4.92
- Current Ratio
- 0.38
- Tangible Asset Value
- -0,91 Bil.
- Net Current Asset Value
- -7,69 Bil.
- Invested Capital
- 37.77
- Working Capital
- -1,87 Bil.
- Intangibles to Total Assets
- 0.13
- Average Receivables
- 0,00 Bil.
- Average Payables
- 0,19 Bil.
- Average Inventory
- 1100000
- Debt to Market Cap
- 3.65
Dividends
Dividends in stock investing are like rewards that companies give to their shareholders. They are a portion of the company's profits distributed to investors, typically in the form of cash payments, as a way for them to share in the company's success.
| Year | Dividends | Growth |
|---|---|---|
| 2007 | 1 | |
| 2008 | 2 | 100% |
| 2009 | 2 | 50% |
| 2010 | 2 | 0% |
| 2011 | 3 | 0% |
| 2012 | 3 | 33.33% |
| 2013 | 3 | 0% |
| 2014 | 4 | 0% |
| 2015 | 4 | 25% |
| 2016 | 5 | 0% |
| 2017 | 5 | 20% |
| 2018 | 6 | 0% |
| 2019 | 7 | 16.67% |
| 2020 | 5 | -50% |
IWG plc Profile
About IWG plc
IWG plc, together with its subsidiaries, provides workspace solutions in the Americas, Europe, the Middle East, Africa, the Asia Pacific, the United Kingdom, and internationally. The company offers coworking and collaboration spaces; flexible and scalable spaces; work and community spaces; private, professional, and memberships workspaces; virtual offices, meeting rooms, and lounges; and reception services and conference products. It provides its services to property owners, franchise partners, and landlords under the Regus, Spaces, HQ, Signature, Basepoint, Stop & Work, The Office Operators, BizDojo, Open Office, No18, The Clubhouse, Central Working, The Wing, and Copernico brands. The company also operates Worka, an easy-to-use app to search, compare, and book office space, coworking, and meeting rooms; Easy Offices, an online broker that helps to find places to work; HomeToWork, a platform that provides access to content, events, and resources from companies for working from home; Rovva, an online toolkit which provides a range of products and services that help the clients to take their businesses further; Meetingo, a digital platform that provides solutions for meeting; and managed conventional office solutions that provides customized workspaces. As of December 31, 2021, it operated 3,314 locations in 1,135 towns and cities across 120 countries. The company was formerly known as Regus plc and changed its name to IWG plc in December 2016. IWG plc was founded in 1989 and is headquartered in Zug, Switzerland.
- CEO
- Mr. Mark Dixon
- Employee
- 10.000
- Address
-
Dammstrasse 19
Zug, 6300
IWG plc Executives & BODs
| # | Name | Age |
|---|---|---|
| 1 |
Mr. Thomas Sinclair Chief Investment Officer |
70 |
| 2 |
Richard Manning Group Investor Relations Director |
70 |
| 3 |
Fatima Koning Chief Commercial Officer |
70 |
| 4 |
Mr. Charlie Steel Chief Financial Officer |
70 |
| 5 |
Simon Condon Group Head of Communications |
70 |
| 6 |
Mr. Mark Dixon Founder, Chief Executive Officer & Executive Director |
70 |
IWG plc Competitors
