investorscraft@gmail.com

Intrinsic ValueDewhurst Group Plc (DWHT.L)

Previous Close£850.00
Intrinsic Value
Upside potential
Previous Close
£850.00

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 industry, specializing in high-quality components for industrial and commercial capital goods. The company serves a global clientele across the lift, transport, and keypad industries, offering a diverse product portfolio that includes destination controls, push buttons, touch panels, and display accessories. Its revenue model is built on manufacturing and selling these specialized components, with a strong emphasis on reliability and precision engineering. Dewhurst has established itself as a trusted supplier in niche markets, leveraging its long-standing expertise and technical capabilities to maintain a competitive edge. The company’s international presence, spanning the UK, Europe, the Americas, and Asia, underscores its ability to cater to diverse industrial needs while navigating regional demand fluctuations. Its market position is reinforced by a reputation for durability and innovation, particularly in sectors requiring robust electrical controls.

Revenue Profitability And Efficiency

In its latest fiscal year, Dewhurst Group reported revenue of £64.4 million, with net income of £5.2 million, reflecting steady operational performance. The company maintains a disciplined approach to cost management, as evidenced by its ability to convert revenue into earnings efficiently. Operating cash flow stood at £3.6 million, though capital expenditures of £928,000 indicate ongoing investments in maintaining production capabilities. The balance between profitability and reinvestment suggests a focus on sustainable growth.

Earnings Power And Capital Efficiency

Dewhurst’s diluted EPS of 67p demonstrates its ability to generate earnings for shareholders, supported by a capital-efficient business model. The company’s moderate beta of 0.614 indicates lower volatility relative to the broader market, aligning with its stable industrial customer base. With a strong cash position of £21.6 million and manageable total debt of £2.4 million, Dewhurst maintains flexibility to fund operations and strategic initiatives without excessive leverage.

Balance Sheet And Financial Health

The company’s balance sheet remains robust, with £21.6 million in cash and equivalents providing ample liquidity. Total debt is modest at £2.4 million, resulting in a conservative leverage profile. This financial stability allows Dewhurst to navigate economic cycles while supporting dividend payments and potential growth investments. The low debt-to-equity ratio underscores a prudent approach to capital structure management.

Growth Trends And Dividend Policy

Dewhurst has demonstrated consistent performance, with a dividend per share of 16.5p, reflecting a commitment to returning capital to shareholders. While growth trends appear steady rather than explosive, the company’s global footprint and diversified product range provide resilience against sector-specific downturns. The focus on industrial and transportation markets positions it to benefit from long-term infrastructure and automation trends.

Valuation And Market Expectations

With a market capitalization of approximately £58.5 million, Dewhurst trades at a valuation reflective of its niche market position and stable earnings. Investors likely view the company as a lower-risk industrial play, given its consistent profitability and dividend track record. The modest beta further suggests expectations of steady performance rather than high growth.

Strategic Advantages And Outlook

Dewhurst’s strategic advantages lie in its specialized product offerings and entrenched relationships in the lift and transport industries. The company’s outlook remains stable, supported by demand for reliable electrical components in industrial applications. Continued focus on operational efficiency and selective expansion into emerging markets could drive incremental growth, while its strong balance sheet provides a buffer against macroeconomic uncertainties.

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