investorscraft@gmail.com

Intrinsic ValueChamberlin plc (CMH.L)

Previous Close£1.18
Intrinsic Value
Upside potential
Previous Close
£1.18

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Chamberlin plc operates in the industrial machinery sector, specializing in iron castings and engineered products through its Foundries and Engineering segments. The Foundries segment caters to automotive, hydraulic, and industrial applications, including power generation and construction, while the Engineering segment focuses on hazardous-area lighting and electrical control products. With a heritage dating back to 1890, the company serves domestic and international markets, including Europe, the US, and Asia. Chamberlin’s market position is niche, targeting specialized industrial applications where precision and durability are critical. Its diversified client base across multiple industries provides some resilience against sector-specific downturns, though reliance on industrial demand cycles remains a key risk. The company’s long-standing expertise in casting and engineering supports its reputation, but competitive pressures and supply chain dependencies may constrain margins.

Revenue Profitability And Efficiency

Chamberlin reported revenue of £20.7 million for FY 2023, but net income was negative at £125,000, reflecting operational challenges. The diluted EPS of -0.11p underscores profitability struggles, while operating cash flow was negative £228,000, exacerbated by capital expenditures of £425,000. These figures suggest inefficiencies in cost management or pricing power, likely influenced by input cost volatility and competitive pressures in its core markets.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow indicate weak earnings power in the current fiscal year. Capital expenditures exceeded operating cash flow, signaling strained liquidity for reinvestment. With no dividend payouts, retained earnings are likely being directed toward stabilizing operations, though the lack of profitability raises questions about long-term capital allocation efficiency and return on invested capital.

Balance Sheet And Financial Health

Chamberlin’s balance sheet shows limited liquidity, with cash and equivalents of £157,000 against total debt of £5.7 million, highlighting leverage concerns. The negative operating cash flow further strains financial flexibility, potentially limiting access to growth capital or refinancing options. The absence of dividend distributions aligns with a focus on debt management, but sustained losses could pressure solvency if not addressed.

Growth Trends And Dividend Policy

Revenue trends are not explicitly provided, but the net loss and negative cash flow suggest stagnant or declining growth. The company has suspended dividends, prioritizing financial stability over shareholder returns. Future growth may hinge on industrial demand recovery or operational restructuring, though near-term prospects appear constrained by macroeconomic and sector-specific headwinds.

Valuation And Market Expectations

With a market cap of £2.1 million and a beta of 0.41, Chamberlin is a micro-cap stock with low systematic risk relative to the market. The valuation reflects investor skepticism, given its unprofitability and leveraged balance sheet. Market expectations are likely muted, with any upside contingent on operational turnaround or improved industrial demand.

Strategic Advantages And Outlook

Chamberlin’s niche expertise in castings and engineered products provides a competitive edge in specialized applications. However, its outlook is clouded by profitability challenges and debt burdens. Strategic initiatives to diversify revenue streams or enhance operational efficiency could improve resilience, but execution risks remain high in a cyclical industry environment.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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