investorscraft@gmail.com

Intrinsic ValueEurocell plc (ECEL.L)

Previous Close£126.50
Intrinsic Value
Upside potential
Previous Close
£126.50

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

Eurocell plc is a UK-based manufacturer and distributor of PVC building products, specializing in windows, doors, and roofline solutions. The company operates through two segments: Profiles, which focuses on extruded PVC profiles for fabricators, and Building Plastics, which distributes roofline products, doors, and ancillary materials. Eurocell serves a diverse customer base, including installers, builders, and wholesalers, leveraging both traditional and online sales channels. Positioned in the competitive construction sector, Eurocell differentiates itself through vertical integration, recycling capabilities, and a broad product portfolio tailored for both new-build and replacement markets. The company’s focus on sustainability, particularly in PVC recycling, enhances its market positioning amid growing regulatory and environmental demands in the construction industry. Its dual manufacturing and distribution model provides resilience against supply chain disruptions, while its niche expertise in PVC-based solutions solidifies its role as a key supplier in the UK’s building materials ecosystem.

Revenue Profitability And Efficiency

Eurocell reported revenue of £357.9 million for the period, with net income of £10.5 million, reflecting a modest but stable profitability margin. Operating cash flow stood at £44.2 million, indicating efficient working capital management, though capital expenditures of £10.2 million suggest ongoing investments in production and distribution capabilities. The diluted EPS of 9.6p underscores the company’s ability to generate shareholder value despite sector-wide cost pressures.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its vertically integrated model, which mitigates input cost volatility. Operating cash flow coverage of capital expenditures and dividends demonstrates disciplined capital allocation. However, a net income margin of approximately 2.9% highlights the competitive and cyclical nature of the construction materials industry, requiring continued focus on cost control and operational efficiency.

Balance Sheet And Financial Health

Eurocell’s balance sheet shows £0.4 million in cash and equivalents against £62.9 million in total debt, indicating a leveraged but manageable position. The debt level is typical for capital-intensive industrials, and the company’s operating cash flow provides adequate coverage for interest and principal obligations. Liquidity remains sufficient, supported by consistent cash generation and a manageable debt maturity profile.

Growth Trends And Dividend Policy

Growth is likely tied to UK construction activity, with replacement markets offering steady demand. The dividend of 6.05p per share reflects a commitment to returning capital, though payout ratios remain sustainable given current earnings. Future growth may hinge on market share gains, product innovation, and potential expansion into adjacent building material segments.

Valuation And Market Expectations

With a market cap of £149.2 million and a beta of 0.67, Eurocell is viewed as a lower-risk play within the industrials sector. The valuation suggests modest growth expectations, aligning with its niche focus and cyclical exposure. Investors likely prize its dividend yield and defensive positioning amid economic uncertainty.

Strategic Advantages And Outlook

Eurocell’s strengths lie in its integrated model, recycling capabilities, and established UK distribution network. Challenges include exposure to construction cyclicality and raw material costs. The outlook remains stable, with opportunities in sustainability-driven demand and operational efficiency gains. Strategic focus on high-margin products and digital sales could further enhance competitiveness.

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