investorscraft@gmail.com

Intrinsic ValueChurchill China plc (CHH.L)

Previous Close£395.00
Intrinsic Value
Upside potential
Previous Close
£395.00

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

Churchill China plc is a well-established manufacturer of ceramic and related products, serving both commercial and consumer markets globally. The company operates in the furnishings, fixtures, and appliances sector, catering primarily to hospitality businesses such as pubs, restaurants, hotels, and contract caterers, as well as educational and healthcare institutions. Its product portfolio includes a diverse range of tableware, cookware, and accessories, positioning it as a key supplier in the ceramics industry. Churchill China leverages its long-standing heritage, dating back to 1795, to maintain strong relationships with clients across the UK, Europe, and the US. The company’s focus on durable, high-quality ceramic products allows it to compete effectively in a niche market where reliability and design are critical. Its dual-channel approach—serving both B2B and consumer segments—provides revenue diversification while reinforcing its brand reputation in the ceramics space. The firm’s headquarters in Stoke-on-Trent, a historic center for pottery production, further underscores its industry credibility and regional expertise.

Revenue Profitability And Efficiency

Churchill China reported revenue of £78.3 million (GBp 78279000) for the fiscal year, with net income of £6.4 million (GBp 6365000), reflecting a stable profitability margin. Operating cash flow stood at £3.6 million (GBp 3648000), though capital expenditures of £3.1 million (GBp 3138000) indicate ongoing investments in production capabilities. The company maintains a disciplined approach to cost management, supporting its earnings stability.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 58p (GBp 0.58) demonstrates its ability to generate earnings efficiently despite operating in a competitive industry. With minimal total debt of £550,000 (GBp 550000) and a strong cash position of £10.1 million (GBp 10100000), Churchill China exhibits prudent capital allocation, ensuring financial flexibility for future growth initiatives or shareholder returns.

Balance Sheet And Financial Health

Churchill China’s balance sheet remains robust, with cash reserves significantly outweighing its modest debt obligations. The low leverage ratio and healthy liquidity position underscore the company’s financial stability. This conservative financial structure provides resilience against economic downturns while enabling strategic reinvestment in operations or acquisitions.

Growth Trends And Dividend Policy

The company has demonstrated consistent performance, supported by its diversified customer base and product offerings. A dividend per share of 38p (GBp 38) reflects a commitment to returning capital to shareholders, aligning with its stable cash generation. Future growth may hinge on expanding its international footprint and innovating within the ceramics market.

Valuation And Market Expectations

With a market capitalization of approximately £60.5 million (GBp 60487900) and a beta of 0.528, Churchill China is perceived as a lower-volatility investment within the consumer cyclical sector. The valuation suggests moderate growth expectations, with investors likely valuing its steady earnings and dividend yield over aggressive expansion.

Strategic Advantages And Outlook

Churchill China’s strategic advantages include its long industry tenure, strong brand recognition, and focus on quality ceramics. The outlook remains stable, supported by demand from the hospitality sector and potential opportunities in international markets. However, macroeconomic pressures on consumer spending and input cost fluctuations could pose challenges in the near term.

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