investorscraft@gmail.com

Intrinsic ValueBrampton Brick Limited (BBL-A.TO)

Previous Close$11.86
Intrinsic Value
Upside potential
Previous Close
$11.86

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Brampton Brick Limited operates in the construction materials sector, specializing in masonry and landscape products across Canada and the United States. The company’s Masonry Products segment focuses on clay bricks and concrete masonry solutions, including stone veneer and blocks, catering to residential, institutional, and commercial construction projects. Its Landscape Products segment offers concrete paving stones, retaining walls, and garden walls, serving both aesthetic and functional needs in outdoor spaces. Brampton Brick has established itself as a regional leader with a legacy dating back to 1871, leveraging its long-standing reputation for quality and durability. The company’s diversified product portfolio allows it to address varying demand cycles in construction, though it faces competition from larger multinational players and regional manufacturers. Its market position is reinforced by a vertically integrated supply chain and a focus on sustainable building materials, aligning with evolving industry trends toward eco-friendly construction.

Revenue Profitability And Efficiency

In FY 2020, Brampton Brick reported revenue of CAD 149.9 million, reflecting its steady demand in core markets. However, the company recorded a net loss of CAD 1.3 million, with diluted EPS of -CAD 0.11, indicating margin pressures or operational challenges. Operating cash flow stood at CAD 26.2 million, suggesting reasonable liquidity generation despite profitability headwinds. Capital expenditures of CAD 4.9 million highlight ongoing investments in maintaining production capacity.

Earnings Power And Capital Efficiency

The negative net income and EPS point to subdued earnings power in FY 2020, likely due to cost inflation or competitive pricing. Operating cash flow remained positive, demonstrating the company’s ability to convert sales into cash, albeit with reduced profitability. The modest capital expenditure relative to cash flow indicates disciplined capital allocation, though reinvestment levels may limit near-term growth initiatives.

Balance Sheet And Financial Health

Brampton Brick maintained a solid liquidity position with CAD 47.9 million in cash and equivalents, providing a buffer against its CAD 33.9 million total debt. The conservative leverage ratio suggests manageable debt levels, supported by healthy operating cash flow. The balance sheet appears resilient, with sufficient liquidity to navigate cyclical downturns in the construction sector.

Growth Trends And Dividend Policy

The company paid a dividend of CAD 0.90 per share in FY 2020, signaling a commitment to shareholder returns despite the net loss. Revenue trends may reflect broader construction market dynamics, with potential growth tied to residential and infrastructure spending. However, profitability challenges could constrain dividend sustainability if earnings do not recover.

Valuation And Market Expectations

With a negative net income and no disclosed market cap, traditional valuation metrics are less informative. The stock’s beta of 1.84 suggests higher volatility relative to the market, likely reflecting sensitivity to construction sector cycles. Investors may weigh the dividend yield against earnings recovery prospects.

Strategic Advantages And Outlook

Brampton Brick’s strategic advantages include its long-standing brand, diversified product mix, and regional market penetration. The outlook hinges on construction activity levels and the company’s ability to improve margins through cost management or pricing power. Sustainability-focused product innovations could further differentiate its offerings in a competitive landscape.

Sources

Company filings, Toronto Stock Exchange

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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