investorscraft@gmail.com

Intrinsic ValueCastings PLC (CGS.L)

Previous Close£274.00
Intrinsic Value
Upside potential
Previous Close
£274.00

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

Castings P.L.C. is a UK-based industrial machinery company specializing in iron casting and machining operations. It operates through two core segments: Foundry Operations, producing ductile iron, spheroidal graphite iron, and other specialized castings, and Machining Operations, offering precision machining and surface treatment services. The company serves diverse markets, including commercial vehicles, automotive, and industrial applications, with a strong presence in the UK and Europe, as well as selective international markets. Castings P.L.C. leverages its long-standing expertise, founded in 1835, to maintain a competitive edge in high-quality iron casting solutions. Its market position is reinforced by a diversified client base and a reputation for reliability in supplying critical components to the automotive and heavy machinery sectors. The company’s ability to provide value-added services such as heat treatment, coating, and assembly further strengthens its role as an integrated supplier in the industrial supply chain.

Revenue Profitability And Efficiency

In FY 2024, Castings P.L.C. reported revenue of £224.4 million (GBp 224,414,000), with net income of £16.7 million (GBp 16,721,000), reflecting a net margin of approximately 7.5%. Operating cash flow stood at £20.5 million (GBp 20,549,000), while capital expenditures were £9.6 million (GBp 9,584,000), indicating disciplined reinvestment in operations. The company maintains a lean balance sheet with no debt, supporting financial stability.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 38 pence (GBp 0.38) underscores its earnings capability, supported by efficient capital allocation. With no debt and £19.3 million (GBp 19,297,000) in cash reserves, Castings P.L.C. demonstrates strong capital efficiency, allowing for reinvestment and shareholder returns without financial strain.

Balance Sheet And Financial Health

Castings P.L.C. maintains a robust balance sheet, with zero debt and £19.3 million (GBp 19,297,000) in cash and equivalents. This conservative financial structure enhances resilience, providing flexibility for operational needs and strategic initiatives without leverage-related risks.

Growth Trends And Dividend Policy

The company’s dividend per share of 21.19 pence (GBp 21.19) reflects a commitment to returning capital to shareholders. While growth trends are tied to industrial demand cycles, Castings P.L.C. has demonstrated steady profitability and cash generation, supporting consistent dividend payouts.

Valuation And Market Expectations

With a market capitalization of approximately £117.8 million (GBp 117,771,451) and a beta of 0.387, Castings P.L.C. is viewed as a lower-volatility industrial stock. The valuation reflects its niche positioning, stable cash flows, and conservative financial management.

Strategic Advantages And Outlook

Castings P.L.C. benefits from its long-established expertise, diversified industrial clientele, and debt-free balance sheet. The outlook remains stable, supported by demand for high-quality castings in automotive and machinery sectors, though exposure to cyclical industries warrants monitoring.

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