investorscraft@gmail.com

Intrinsic ValueChemring Group PLC (CHG.L)

Previous Close£498.50
Intrinsic Value
Upside potential
Previous Close
£498.50

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

Chemring Group PLC operates as a specialized defense and aerospace technology provider, delivering countermeasures, sensors, and energetic solutions globally. The company serves military and security sectors through its two core segments: Sensors & Information, which focuses on threat detection and electronic countermeasures, and Countermeasures & Energetics, which supplies expendable defense systems and pyrotechnic devices. With a heritage dating back to 1905, Chemring has established itself as a trusted partner in high-stakes environments, leveraging its expertise in energetics and advanced sensing technologies. Its market position is reinforced by long-term contracts with defense ministries and aerospace primes, ensuring stable demand. The company’s niche focus on mission-critical systems differentiates it from broader defense contractors, allowing for higher margins and specialized innovation. Geographically diversified across the UK, US, Norway, and Australia, Chemring mitigates regional risks while capitalizing on global defense spending trends.

Revenue Profitability And Efficiency

Chemring reported revenue of £510.4 million (GBp) for the period, with net income of £39.5 million (GBp), reflecting a net margin of approximately 7.7%. Operating cash flow stood at £81 million (GBp), indicating solid cash conversion. Capital expenditures of £64.8 million (GBp) suggest ongoing investments in capacity and R&D, aligning with its technology-driven model.

Earnings Power And Capital Efficiency

Diluted EPS of 14p (GBp) underscores modest but stable earnings power. The company’s operating cash flow coverage of capital expenditures (1.25x) demonstrates prudent capital allocation, though further efficiency gains could enhance returns. Debt levels are manageable, with interest coverage supported by predictable defense contracts.

Balance Sheet And Financial Health

Chemring maintains a balanced financial position, with £45 million (GBp) in cash and equivalents against £97.7 million (GBp) in total debt. The debt-to-equity ratio appears conservative, supported by steady cash flows. Liquidity is adequate, with no immediate refinancing risks evident.

Growth Trends And Dividend Policy

Growth is tied to defense budget cycles and technological advancements in countermeasures. The dividend of 7.8p (GBp) per share implies a payout ratio of ~56%, signaling a commitment to shareholder returns while retaining flexibility for reinvestment. Order book visibility from government contracts provides revenue stability.

Valuation And Market Expectations

At a market cap of ~£1.2 billion (GBp), Chemring trades at a P/E of ~30x, reflecting premium pricing for its niche defense capabilities. The low beta (0.584) suggests defensive characteristics, aligning with its non-cyclical end markets.

Strategic Advantages And Outlook

Chemring’s strategic edge lies in its specialized IP and long-standing defense relationships. Near-term outlook is stable, supported by geopolitical tensions driving demand for countermeasures and sensors. Risks include reliance on government spending and R&D execution, but its diversified portfolio mitigates single-program exposure.

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