investorscraft@gmail.com

Intrinsic ValueDX (Group) plc (DX.L)

Previous Close£47.40
Intrinsic Value
Upside potential
Previous Close
£47.40

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

DX (Group) plc operates as a specialized logistics provider in the UK and Ireland, focusing on two core divisions: DX Freight and DX Express. The Freight division handles larger, irregularly sized shipments for both business and residential customers, while the Express division caters to time-sensitive, high-value deliveries for B2B and B2C clients. The company serves diverse sectors, including e-commerce, retail, healthcare, and public services, leveraging its niche expertise in secure and efficient parcel distribution. DX differentiates itself through tailored solutions for challenging freight dimensions and urgent deliveries, positioning it as a reliable partner for mission-critical logistics. Its market position is reinforced by a long-standing operational history since 1975, with a focus on customer-specific needs in a competitive freight and courier industry.

Revenue Profitability And Efficiency

DX reported revenue of £471.2 million for FY 2023, with net income of £22.8 million, reflecting a steady operational performance. The diluted EPS stood at 3.8p, supported by robust operating cash flow of £54.9 million. Capital expenditures of £10.9 million indicate disciplined reinvestment, aligning with growth in logistics infrastructure and service capabilities.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with operating cash flow significantly exceeding net income, highlighting efficient working capital management. A capital expenditure-to-revenue ratio of 2.3% suggests prudent allocation toward maintaining and expanding logistics networks without overleveraging.

Balance Sheet And Financial Health

DX maintains a balanced financial position, with £37.6 million in cash and equivalents against total debt of £118.1 million. The debt level appears manageable given the strong cash flow generation, though leverage metrics warrant monitoring amid industry cyclicality.

Growth Trends And Dividend Policy

Revenue growth trends align with sector demand, particularly in e-commerce and healthcare logistics. The dividend payout of 2.0p per share reflects a commitment to shareholder returns, though the yield remains modest, prioritizing reinvestment for sustainable expansion.

Valuation And Market Expectations

With a market cap of approximately £306.8 million, DX trades at a P/E multiple reflective of its mid-tier logistics positioning. A beta of 1.107 indicates moderate sensitivity to broader market movements, with investor expectations tied to execution in niche freight and express segments.

Strategic Advantages And Outlook

DX’s strategic focus on specialized logistics and secure deliveries provides resilience against commoditized competition. The outlook hinges on leveraging sector-specific demand, particularly in healthcare and e-commerce, while maintaining cost discipline. Operational scalability and customer retention will be key drivers of long-term value.

Sources

Company filings, London Stock Exchange disclosures

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