investorscraft@gmail.com

Intrinsic ValueBrickability Group Plc (BRCK.L)

Previous Close£54.60
Intrinsic Value
Upside potential
Previous Close
£54.60

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Brickability Group Plc operates as a key supplier of building products in the UK, serving a broad spectrum of clients including house builders, developers, and contractors. The company’s diversified portfolio spans bricks, roofing materials, and heating systems, positioning it as a one-stop solution provider in the construction supply chain. Its three core segments—Bricks and Building Materials, Roofing Services, and Heating, Plumbing and Joinery—enable it to capture demand across residential and commercial construction projects. Brickability’s market position is strengthened by its ability to source and distribute high-quality materials efficiently, catering to both large-scale developers and smaller builders. The company’s focus on architectural masonry and sustainable building solutions aligns with evolving industry trends, enhancing its competitive edge. With a robust distribution network and strategic supplier relationships, Brickability is well-placed to capitalize on the UK’s ongoing housing and infrastructure needs.

Revenue Profitability And Efficiency

Brickability reported revenue of £594.1 million for FY 2024, reflecting its strong market presence in the UK construction sector. Net income stood at £15.4 million, with diluted EPS of 4.96p, indicating modest but stable profitability. Operating cash flow of £22.3 million underscores the company’s ability to generate cash from core operations, while capital expenditures of £6.5 million suggest disciplined reinvestment.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified product offerings and efficient distribution model. With an operating cash flow margin of approximately 3.8%, Brickability demonstrates reasonable capital efficiency, though its net income margin of 2.6% highlights the competitive and cost-sensitive nature of the building materials distribution industry.

Balance Sheet And Financial Health

Brickability’s balance sheet shows £15.6 million in cash and equivalents against total debt of £90.6 million, indicating a leveraged but manageable financial position. The company’s ability to service debt is supported by its steady cash flow generation, though investors should monitor leverage ratios closely given the cyclicality of the construction sector.

Growth Trends And Dividend Policy

Revenue growth trends are tied to UK construction activity, which remains resilient despite macroeconomic uncertainties. Brickability’s dividend per share of 3p reflects a commitment to shareholder returns, though payout ratios remain conservative to preserve liquidity for operational and strategic needs.

Valuation And Market Expectations

With a market cap of approximately £219.7 million, Brickability trades at a P/E multiple reflective of its mid-market positioning in the industrials sector. The beta of 0.906 suggests lower volatility relative to the broader market, aligning with its stable but cyclical business model.

Strategic Advantages And Outlook

Brickability’s strategic advantages lie in its diversified product range and established distribution network. The outlook remains cautiously optimistic, with growth potential tied to UK housing demand and infrastructure spending. However, macroeconomic headwinds such as inflation and interest rate fluctuations could impact margins and demand in the near term.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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