investorscraft@gmail.com

Intrinsic ValueAvon Technologies PLC (AVON.L)

Previous Close£1,754.00
Intrinsic Value
Upside potential
Previous Close
£1,754.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Avon Protection plc operates in the aerospace and defense sector, specializing in advanced respiratory and ballistic protection solutions for military, law enforcement, and emergency services. The company’s core revenue model is driven by long-term defense contracts, recurring sales of filters and accessories, and niche products like underwater rebreathers and thermal imaging cameras. Its flagship brands, Avon Protection and Team Wendy, are recognized for innovation and reliability in life-critical applications. Avon Protection holds a strong position in the CBRN (chemical, biological, radiological, and nuclear) protection market, leveraging its 130+ years of expertise to secure contracts with global defense agencies. The company’s diversified product portfolio, including ballistic helmets and body armor, mitigates reliance on any single revenue stream. While competition exists from larger defense contractors, Avon’s focus on specialized, high-performance gear allows it to maintain pricing power and customer loyalty in a sector where quality and compliance are paramount.

Revenue Profitability And Efficiency

Avon Protection reported revenue of £275 million for the period, with net income of £3 million, reflecting tight margins common in defense contracting. Operating cash flow of £53.9 million suggests efficient working capital management, though capital expenditures of £10.6 million indicate ongoing investments in R&D and production capacity. The diluted EPS of 0 highlights challenges in translating top-line growth to bottom-line profitability.

Earnings Power And Capital Efficiency

The company’s modest net income underscores the capital-intensive nature of its operations, with earnings likely constrained by contract timing and R&D costs. However, its ability to generate positive operating cash flow signals underlying operational efficiency. The lack of reported shares outstanding data limits further analysis of per-share metrics.

Balance Sheet And Financial Health

Avon Protection maintains a conservative balance sheet with £14 million in cash against £79.4 million of total debt, suggesting manageable leverage. The absence of detailed liquidity ratios or interest coverage data warrants caution, but the company’s defense-sector stability likely supports debt servicing. Capital expenditures are aligned with maintaining technological edge in a competitive market.

Growth Trends And Dividend Policy

With a dividend per share of 19p, Avon Protection demonstrates commitment to shareholder returns despite modest earnings. Growth prospects hinge on global defense spending trends and contract wins, particularly in NATO-aligned markets. The lack of explicit revenue growth data limits trend analysis, but the sector’s long procurement cycles offer visibility.

Valuation And Market Expectations

The company’s £503 million market cap and beta of 0.39 reflect its niche positioning as a lower-volatility defense play. Valuation multiples are unavailable without EPS or shares outstanding data, but investor focus likely centers on contract backlog and defense budget tailwinds.

Strategic Advantages And Outlook

Avon Protection’s deep expertise in CBRN protection and ballistic gear provides a durable moat. Near-term performance will depend on execution of military contracts and R&D commercialization. Geopolitical tensions may drive demand, but margin pressures from input costs remain a risk. The 2021 rebranding underscores its shift toward integrated protection solutions.

Sources

Company description, market data (LSE), and inferred financials from provided metrics.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount