investorscraft@gmail.com

Intrinsic ValueBodycote plc (BOY.L)

Previous Close£745.50
Intrinsic Value
Upside potential
Previous Close
£745.50

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

Bodycote plc is a global leader in heat treatment and thermal processing services, operating primarily in the Aerospace, Defence & Energy and Automotive & General Industrial segments. The company specializes in altering the microstructure of metals and alloys to enhance properties like hardness, temperature resistance, and strength, serving critical industries such as automotive, aerospace, defense, and energy. Its diversified service portfolio includes metal joining, hot isostatic pressing (HIP), and advanced surface technologies, which protect components from corrosion and wear. Bodycote’s Powdermet technology and HIP services position it as a key player in high-performance manufacturing processes, catering to clients who demand precision and durability. With a nearly century-long legacy, the company has established a strong market presence, leveraging its technical expertise and global footprint to maintain competitive advantages in niche industrial applications. Its focus on innovation and reliability ensures long-term partnerships with blue-chip clients, reinforcing its leadership in thermal processing solutions.

Revenue Profitability And Efficiency

Bodycote reported revenue of £757.1 million for the period, with net income of £20 million, reflecting a challenging operating environment. The company’s diluted EPS stood at 11p, indicating modest profitability. Operating cash flow was robust at £152.6 million, though capital expenditures of £70.1 million highlight ongoing investments in capacity and technology. The balance between cash generation and reinvestment underscores a disciplined approach to maintaining operational efficiency.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by sector-specific headwinds, yet its focus on high-margin thermal processing services provides stability. Capital efficiency is evident in its ability to generate substantial operating cash flow relative to net income, supporting reinvestment and debt management. The modest net income suggests room for margin improvement, particularly in optimizing its service mix and cost structure.

Balance Sheet And Financial Health

Bodycote’s balance sheet shows £19.1 million in cash and equivalents against £150.9 million in total debt, indicating a manageable leverage position. The company’s liquidity is supported by strong operating cash flow, providing flexibility for debt servicing and strategic initiatives. Its financial health appears stable, with no immediate solvency concerns, though further debt reduction could enhance resilience.

Growth Trends And Dividend Policy

Growth trends reflect steady demand in aerospace and automotive sectors, though macroeconomic uncertainties pose risks. The company’s dividend policy remains shareholder-friendly, with a dividend per share of 23p, signaling confidence in cash flow sustainability. Future growth may hinge on expanding high-value services and geographic penetration, particularly in emerging markets.

Valuation And Market Expectations

With a market capitalization of approximately £936.8 million, Bodycote trades at a valuation reflective of its niche industrial positioning. Investors likely anticipate gradual recovery in end markets, with potential upside from operational improvements and sector tailwinds. The beta of 1 suggests market-aligned volatility, balancing growth prospects with cyclical risks.

Strategic Advantages And Outlook

Bodycote’s strategic advantages lie in its technical expertise, global scale, and diversified client base. The outlook remains cautiously optimistic, with opportunities in aerospace and energy sectors offsetting automotive cyclicality. Long-term success will depend on innovation, cost management, and leveraging its market-leading position in thermal processing.

Sources

Company filings, London Stock Exchange disclosures

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