investorscraft@gmail.com

Intrinsic ValueElectrocomponents plc (ECM.L)

Previous Close£1,047.00
Intrinsic Value
Upside potential
Previous Close
£1,047.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Electrocomponents plc operates as a global distributor of electronics and industrial products, serving a diverse clientele including electronic design engineers, machine builders, and maintenance professionals. The company’s revenue model is built on supplying high-demand components such as industrial automation tools, test and measurement equipment, and single-board computing products under well-established brands like RS Components and Allied Electronics & Automation. Its market position is reinforced by a strong presence in key regions including the UK, US, and Europe, supported by a robust digital platform like DesignSpark, which fosters an engaged community of engineers and makers. Electrocomponents differentiates itself through a broad product portfolio, technical expertise, and a focus on both B2B and niche markets, positioning it as a critical link in the industrial and electronics supply chain. The company’s ability to cater to sectors like manufacturing, infrastructure, and services underscores its resilience and adaptability in a competitive distribution landscape.

Revenue Profitability And Efficiency

Electrocomponents reported revenue of £2.55 billion for FY 2022, with net income of £230 million, reflecting a steady operational performance. The diluted EPS of 50p indicates efficient earnings distribution. Operating cash flow stood at £203 million, though capital expenditures of £42.5 million suggest ongoing investments in infrastructure and digital capabilities. The company maintains a balanced approach to profitability and reinvestment.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, supported by its diversified product lines and global distribution network. With a net income margin of approximately 9%, Electrocomponents efficiently converts revenue into profit. Its capital efficiency is evident in its ability to generate substantial operating cash flow relative to its debt levels, ensuring sustainable operations and growth potential.

Balance Sheet And Financial Health

Electrocomponents maintains a healthy balance sheet, with £257.9 million in cash and equivalents against total debt of £299.9 million, indicating manageable leverage. The company’s liquidity position supports its operational needs and strategic initiatives, while its conservative debt profile ensures financial stability in volatile market conditions.

Growth Trends And Dividend Policy

The company has shown consistent growth in revenue and profitability, driven by its strong market position and expanding digital offerings. A dividend per share of 369.11p underscores its commitment to shareholder returns, balancing growth investments with income distribution. This policy reflects confidence in sustained cash flow generation and long-term value creation.

Valuation And Market Expectations

With a beta of 0.999, Electrocomponents exhibits market-aligned volatility, suggesting investor confidence in its stable business model. The absence of a disclosed market cap limits precise valuation analysis, but its earnings and dividend metrics indicate a reasonably valued equity with growth potential, aligned with sector peers.

Strategic Advantages And Outlook

Electrocomponents benefits from its extensive product range, technical expertise, and strong digital platforms like DesignSpark. Its global footprint and focus on high-growth industrial and electronics sectors position it well for future expansion. The company’s outlook remains positive, supported by ongoing investments in automation and e-commerce, ensuring resilience in a dynamic supply chain environment.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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