investorscraft@gmail.com

Intrinsic ValueBraime Group PLC (BMT.L)

Previous Close£850.00
Intrinsic Value
Upside potential
Previous Close
£850.00

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

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