investorscraft@gmail.com

Intrinsic ValueDewhurst Group Plc (DWHA.L)

Previous Close£600.00
Intrinsic Value
Upside potential
Previous Close
£600.00

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

Dewhurst Group Plc operates in the electrical equipment and parts sector, specializing in high-quality components for industrial and commercial capital goods. The company serves a global clientele, with a product portfolio spanning lift, transport, and keypad industries, including push buttons, touch panels, and display accessories. Its diversified offerings cater to niche markets, reinforcing its position as a reliable supplier in the industrials sector. Dewhurst’s long-standing reputation, dating back to 1919, underscores its expertise in manufacturing precision electrical controls. The company’s strategic focus on innovation and hygiene-compliant solutions, such as its Hygiene Plus range, aligns with evolving industry demands. While it competes in a fragmented market, Dewhurst maintains a competitive edge through engineering excellence and a global distribution network. Its recent rebranding to Dewhurst Group Plc reflects a broader corporate vision, though its core revenue model remains tied to component sales and aftermarket support.

Revenue Profitability And Efficiency

Dewhurst reported revenue of £64.4 million for the latest fiscal period, with net income of £5.2 million, reflecting a steady operational performance. The diluted EPS of 67p indicates efficient earnings distribution. Operating cash flow stood at £3.6 million, though capital expenditures of £928,000 suggest moderate reinvestment. The company’s profitability metrics appear stable, supported by disciplined cost management and a diversified product mix.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to generate consistent net income despite sector cyclicality. With a capital-light model, Dewhurst maintains robust cash reserves (£21.6 million) relative to its modest debt (£2.4 million), highlighting prudent capital allocation. The absence of aggressive leverage suggests a focus on organic growth and shareholder returns rather than debt-fueled expansion.

Balance Sheet And Financial Health

Dewhurst’s balance sheet is solid, with cash and equivalents significantly outweighing total debt, providing ample liquidity. The low debt-to-equity ratio reflects a conservative financial strategy, reducing vulnerability to economic downturns. This strength is further evidenced by the company’s ability to sustain operations without reliance on external financing, positioning it well for long-term stability.

Growth Trends And Dividend Policy

Growth trends appear moderate, with the company prioritizing sustainable expansion over aggressive scaling. The dividend per share of 16.5p signals a commitment to returning capital to shareholders, supported by strong cash reserves. While revenue growth may be tempered by market conditions, Dewhurst’s focus on niche applications and global reach offers incremental growth opportunities.

Valuation And Market Expectations

With a market cap of approximately £61 million and a beta of 0.61, Dewhurst is perceived as a lower-volatility stock within the industrials sector. The valuation reflects its steady earnings and conservative financial profile, though investor expectations may hinge on its ability to capitalize on emerging industrial automation trends.

Strategic Advantages And Outlook

Dewhurst’s strategic advantages lie in its engineering expertise, global distribution, and long-term industry relationships. The outlook remains cautiously optimistic, with potential growth driven by demand for smart controls and hygiene-focused solutions. However, macroeconomic headwinds and supply chain dynamics could pose challenges, requiring continued operational agility.

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