investorscraft@gmail.com

Intrinsic ValueTClarke plc (CTO.L)

Previous Close£159.03
Intrinsic Value
Upside potential
Previous Close
£159.03

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

TClarke plc operates as a leading UK-based engineering services provider, specializing in mechanical and electrical systems for the construction industry. The company serves diverse sectors, including commercial offices, healthcare, education, transportation, and smart buildings, leveraging its expertise in integrated technology solutions. Its core revenue model is driven by contracting services, ICT solutions, and facilities management, positioning it as a trusted partner for complex infrastructure projects. TClarke differentiates itself through end-to-end capabilities, from design to maintenance, and a strong focus on sustainable and prefabricated construction methods. The company’s market position is reinforced by its long-standing reputation, established in 1889, and its ability to deliver high-value projects across both public and private sectors. With a presence in high-growth areas like data centers and smart buildings, TClarke is well-aligned with industry trends toward energy efficiency and digitalization.

Revenue Profitability And Efficiency

In FY 2023, TClarke reported revenue of £491 million, reflecting steady demand for its engineering services. Net income stood at £6.5 million, with diluted EPS of 14p, indicating modest profitability. Operating cash flow was £7.7 million, supported by disciplined working capital management, while capital expenditures were minimal at £0.5 million, suggesting a capital-light business model.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its diversified project portfolio and recurring facilities management revenue. With a net income margin of approximately 1.3%, TClarke operates in a competitive industry with thin margins. However, its ability to generate positive operating cash flow highlights efficient project execution and cost control.

Balance Sheet And Financial Health

TClarke maintains a solid balance sheet, with £29.3 million in cash and equivalents and total debt of £17.8 million, indicating a conservative leverage profile. The net cash position provides flexibility for strategic investments or dividend payouts, while the low debt-to-equity ratio underscores financial stability.

Growth Trends And Dividend Policy

Growth is driven by demand for smart infrastructure and sustainable construction, though revenue growth has been tempered by macroeconomic pressures. The company paid a dividend of 6p per share, reflecting a commitment to shareholder returns despite modest earnings. Future growth may hinge on expanding high-margin technology solutions and prefabrication services.

Valuation And Market Expectations

With a market cap of £88.4 million and a beta of 0.76, TClarke is viewed as a lower-risk player in the construction sector. The valuation suggests cautious investor sentiment, likely due to margin pressures and cyclical industry exposure. However, its niche expertise in technology-driven projects could support re-rating if execution improves.

Strategic Advantages And Outlook

TClarke’s strategic advantages include its long-term client relationships, technical expertise, and focus on high-growth segments like data centers. The outlook remains cautiously optimistic, with opportunities in UK infrastructure spending offset by competitive and inflationary risks. Success will depend on maintaining operational efficiency and capitalizing on digital transformation trends.

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