investorscraft@gmail.com

Intrinsic ValueCostain Group PLC (COST.L)

Previous Close£177.00
Intrinsic Value
Upside potential
Previous Close
£177.00

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

Costain Group PLC is a UK-based engineering and construction firm specializing in smart infrastructure solutions for critical sectors, including transportation, water, energy, and defense. The company operates through two primary segments: Transportation, focusing on road, rail, and integrated transport projects, and Natural Resources, which serves water utilities, energy networks, and defense infrastructure. Costain differentiates itself through a blend of strategic consultancy, digital technology integration, and complex program delivery, positioning it as a key partner for large-scale, high-value infrastructure projects. The firm’s long-standing presence since 1865 underscores its deep sector expertise and ability to adapt to evolving infrastructure demands, such as sustainability and digital transformation. Its market position is reinforced by its role in delivering nationally significant projects, though it faces competition from larger multinational contractors and regional players. Costain’s focus on asset optimization and advisory services provides recurring revenue streams, balancing cyclical construction risks.

Revenue Profitability And Efficiency

Costain reported revenue of £1.25 billion for the fiscal year, with net income of £30.6 million, reflecting a modest but stable margin in a competitive industry. Operating cash flow stood at £42.7 million, supported by disciplined working capital management, while capital expenditures were minimal at £5.5 million, indicating a capital-light approach. The company’s profitability metrics suggest efficient project execution, though margins remain sensitive to contract pricing and sector volatility.

Earnings Power And Capital Efficiency

Diluted EPS of 11 GBp highlights Costain’s ability to generate earnings despite sector headwinds. The firm’s capital efficiency is evident in its low debt-to-equity profile and focus on high-return consulting and digital services. Operating cash flow coverage of net income underscores sustainable earnings quality, though reliance on project timing may introduce variability.

Balance Sheet And Financial Health

Costain maintains a robust balance sheet with £158.5 million in cash and equivalents against £25.8 million in total debt, providing ample liquidity. The negligible leverage and strong cash position support flexibility for strategic investments or dividends. Working capital management remains a strength, with consistent positive operating cash flows.

Growth Trends And Dividend Policy

Revenue stability reflects Costain’s entrenched position in UK infrastructure, though growth is tempered by market saturation. The dividend of 2 GBp per share signals a commitment to shareholder returns, albeit conservative, aligning with the industry’s cyclical nature. Future growth may hinge on digital infrastructure and sustainability-driven projects.

Valuation And Market Expectations

With a market cap of £335 million and a beta of 1.66, Costain trades with higher volatility, reflecting sector risks. The valuation appears reasonable relative to earnings, though investor sentiment may be cautious given macroeconomic uncertainties impacting infrastructure spending.

Strategic Advantages And Outlook

Costain’s strategic advantages lie in its niche expertise and government partnerships, but reliance on UK public spending poses risks. The outlook is cautiously optimistic, with opportunities in decarbonization and smart infrastructure, though competitive pressures and input cost inflation remain challenges.

Sources

Company filings, London Stock Exchange data

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