Data is not available at this time.
Braime Group PLC operates as a specialized distributor and manufacturer of bulk material handling components and monitoring equipment, serving a global clientele across the UK, Europe, the Americas, Africa, Australia, and Asia. The company’s core revenue model is driven by both distribution and manufacturing, with deep drawn metal presswork products forming a key segment of its operations. Its long-standing presence since 1888 underscores its entrenched position in the industrial distribution sector, where reliability and technical expertise are critical. Braime Group differentiates itself through a combination of proprietary manufacturing capabilities and a diversified distribution network, catering to industries requiring precision-engineered components for bulk material handling. The company’s market positioning is reinforced by its ability to serve niche industrial applications, ensuring steady demand despite broader economic fluctuations. While it operates in a competitive landscape dominated by larger industrial distributors, Braime’s focus on specialized solutions and customer-specific adaptations provides a defensible niche. Its geographic diversification mitigates regional risks, though its smaller scale relative to multinational peers may limit pricing power in commoditized segments.
Braime Group reported revenue of £48.9 million (GBp 48,947k) for the period, with net income of £2.3 million (GBp 2,280k), reflecting a modest but stable profitability margin. Operating cash flow stood at £2.2 million (GBp 2,211k), indicating efficient working capital management, though capital expenditures of £1.4 million (GBp 1,426k) suggest ongoing investments in operational capabilities.
The company’s diluted EPS of 1.58 GBp demonstrates its ability to generate earnings despite its relatively small scale. With minimal total debt of £454k (GBp 454k) and a cash position of £2.4 million (GBp 2,381k), Braime maintains a conservative capital structure, prioritizing financial flexibility over leveraged growth.
Braime’s balance sheet is robust, with cash and equivalents covering its nominal debt multiple times over. The low debt-to-equity ratio underscores a prudent financial strategy, reducing liquidity risks. Its net cash position supports resilience in cyclical downturns, though the modest market cap of £15.4 million (GBp 153,600k) limits access to large-scale financing.
Historical performance suggests steady but slow growth, typical for a niche industrial distributor. The dividend payout of 15.25 GBp per share indicates a commitment to shareholder returns, though reinvestment opportunities may be constrained by the company’s size and market fragmentation.
The low beta of 0.11 reflects Braime’s low correlation with broader market movements, typical for small-cap industrial stocks. Valuation metrics are not extreme, suggesting the market prices the stock conservatively, aligning with its modest growth profile and niche focus.
Braime’s longevity and technical specialization provide a competitive edge in its core markets. However, its small scale and reliance on industrial demand cycles pose challenges. Strategic focus on high-margin manufacturing and geographic expansion could drive incremental growth, though macroeconomic headwinds may temper near-term upside.
Company filings, London Stock Exchange data
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |