investorscraft@gmail.com

Intrinsic ValueBillington Holdings Plc (BILN.L)

Previous Close£382.50
Intrinsic Value
Upside potential
Previous Close
£382.50

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

Billington Holdings Plc operates as a specialized structural steelwork provider, serving the UK and international construction markets. The company designs, fabricates, and installs bespoke steel solutions, including staircases, balustrades, and safety systems, catering to sectors like retail, commercial offices, healthcare, and rail infrastructure. Its expertise in complex steel structures positions it as a key supplier for high-profile construction projects, leveraging precision engineering and safety compliance. Billington differentiates itself through integrated services, from design to installation, ensuring efficiency and reliability for clients. The company’s secondary steelwork and barrier systems further reinforce its role in critical infrastructure, enhancing its reputation in niche construction segments. With a focus on high-margin bespoke solutions, Billington maintains a competitive edge in a fragmented market, supported by long-standing industry relationships and a diversified project portfolio.

Revenue Profitability And Efficiency

Billington reported revenue of £113.1 million (GBp) for the period, with net income of £8.3 million, reflecting a robust operational performance. The company’s diluted EPS of 62p underscores its profitability, supported by disciplined cost management and project execution. Operating cash flow of £8.6 million indicates healthy liquidity generation, though capital expenditures of £5.0 million highlight ongoing investments in capacity and technology.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its ability to convert revenue into net income at a 7.3% margin, demonstrating efficient operations. With modest total debt of £1.6 million and strong cash reserves of £6.7 million, Billington maintains a conservative capital structure, ensuring flexibility for growth initiatives or market downturns.

Balance Sheet And Financial Health

Billington’s balance sheet remains solid, with cash and equivalents covering nearly 4x its total debt. The low leverage ratio reflects prudent financial management, while its net cash position provides a buffer against cyclical construction industry risks. The company’s asset-light model and focus on working capital efficiency further bolster its financial stability.

Growth Trends And Dividend Policy

Growth is driven by demand for specialized steelwork in infrastructure and commercial projects, though the cyclical nature of construction requires cautious outlooks. The dividend payout of 25p per share signals confidence in sustained cash flows, aligning with shareholder returns while retaining capital for strategic opportunities.

Valuation And Market Expectations

With a market cap of £48.7 million (GBp) and a beta of 0.37, Billington is perceived as a lower-risk player in the industrials sector. The valuation reflects its niche positioning and steady profitability, though limited analyst coverage may contribute to subdued market expectations.

Strategic Advantages And Outlook

Billington’s expertise in complex steel structures and safety systems provides a defensible niche in the construction supply chain. The outlook remains tied to UK infrastructure spending, but its diversified client base and operational efficiency position it well to navigate sector volatility. Strategic focus on high-value projects and potential international expansion could drive future growth.

Sources

Company filings, London Stock Exchange data

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