investorscraft@gmail.com

Intrinsic ValueChristie Group plc (CTG.L)

Previous Close£145.00
Intrinsic Value
Upside potential
Previous Close
£145.00

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

Christie Group plc operates as a specialized professional services provider catering to the hospitality, leisure, healthcare, and retail sectors across Europe and internationally. The company's revenue model is diversified across three segments: Professional & Financial Services, Stock & Inventory Systems & Services, and Other. Its core offerings include business valuation, consultancy, agency services, mortgage and insurance broking, and inventory management systems, delivered under well-established brands like Christie & Co, Christie Finance, and Venners. Christie Group has carved a niche in fragmented markets by combining deep sector expertise with integrated service solutions, positioning itself as a trusted advisor for SMEs and larger enterprises. The company’s ability to provide end-to-end solutions—from transactional support to compliance and technology systems—enhances its competitive edge in cyclical industries. Its long-standing presence since 1846 underscores its resilience and adaptability in evolving market conditions.

Revenue Profitability And Efficiency

Christie Group reported revenue of £60.4 million (GBp 6,038.6 million) for the period, with net income of £0.5 million (GBp 5.36 million), reflecting modest profitability. Operating cash flow stood at £2.7 million (GBp 2,733,000), while capital expenditures were minimal at -£1.3 million (GBp -1,290,000), indicating disciplined capital allocation. The diluted EPS of 2.07p suggests earnings are thinly spread across its 25.8 million outstanding shares.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with net income margins below 1%. However, its asset-light model and focus on high-margin professional services mitigate capital intensity. The modest beta of 0.555 suggests lower volatility relative to the market, aligning with its stable but cyclical service offerings.

Balance Sheet And Financial Health

Christie Group maintains a conservative balance sheet, with £4.9 million (GBp 4,870,000) in cash and equivalents against £8.7 million (GBp 8,705,000) in total debt. The manageable leverage and positive operating cash flow support financial flexibility, though liquidity buffers are relatively tight.

Growth Trends And Dividend Policy

Growth trends remain muted, with the company prioritizing stability over aggressive expansion. A dividend of 2p per share reflects a commitment to shareholder returns, though payout ratios are modest given current earnings levels.

Valuation And Market Expectations

With a market cap of £31.6 million (GBp 31,618,440), the stock trades at a subdued valuation, likely reflecting its niche focus and cyclical exposure. Investors appear to price in limited near-term growth, emphasizing cash flow reliability over expansion.

Strategic Advantages And Outlook

Christie Group’s strategic advantages lie in its sector specialization and integrated service portfolio. While macroeconomic headwinds may pressure discretionary spending in its core markets, its diversified client base and long-term relationships provide resilience. The outlook hinges on sustained demand for transactional and compliance services in its target sectors.

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