investorscraft@gmail.com

Intrinsic Value4imprint Group plc (FOUR.L)

Previous Close£4,080.00
Intrinsic Value
Upside potential
Previous Close
£4,080.00

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

4imprint Group plc is a leading direct marketer of promotional products, primarily serving North America, the UK, and Ireland. The company specializes in a diverse range of branded merchandise, including pens, apparel, drinkware, and business gifts, marketed under proprietary brands such as Crossland, refresh, and TaskRight. Its direct marketing approach allows it to efficiently target businesses and organizations seeking customized promotional solutions, leveraging a strong digital presence and catalog distribution. Operating in the competitive advertising and promotional products sector, 4imprint differentiates itself through a customer-centric model, offering high-quality, customizable products with rapid turnaround times. The company’s focus on operational efficiency and scalable distribution has solidified its position as a trusted partner for corporate branding needs. With a heritage dating back to 1921, 4imprint combines deep industry expertise with modern e-commerce capabilities, ensuring relevance in an evolving market where businesses increasingly prioritize cost-effective, high-impact promotional strategies.

Revenue Profitability And Efficiency

In its latest fiscal year, 4imprint reported revenue of £1,367.9 million, demonstrating robust top-line performance in the promotional products market. Net income stood at £117.2 million, reflecting efficient cost management and strong operational execution. The company generated £132.6 million in operating cash flow, underscoring its ability to convert sales into cash efficiently, while capital expenditures were modest at £19.6 million, indicating a capital-light business model.

Earnings Power And Capital Efficiency

4imprint’s diluted EPS of 415 GBp highlights its earnings strength, supported by a scalable distribution network and high-margin product mix. The company’s capital efficiency is evident in its ability to sustain profitability with minimal debt (£5.3 million), allowing for reinvestment in growth initiatives and shareholder returns. Operating cash flow coverage of net income further reinforces its financial discipline.

Balance Sheet And Financial Health

The company maintains a solid balance sheet, with £53.3 million in cash and equivalents providing liquidity flexibility. Total debt is negligible at £5.3 million, resulting in a conservative leverage profile. This financial stability supports 4imprint’s ability to navigate cyclical demand in the promotional products industry while funding organic growth and dividends.

Growth Trends And Dividend Policy

4imprint has demonstrated consistent growth, driven by its direct marketing expertise and expanding product portfolio. The company’s dividend policy is shareholder-friendly, with a dividend per share of 186 GBp, reflecting a commitment to returning capital. Its ability to sustain payouts is supported by strong free cash flow generation and a low-debt balance sheet.

Valuation And Market Expectations

With a market capitalization of approximately £949 million, 4imprint trades at a valuation reflective of its stable earnings and growth prospects. A beta of 0.766 suggests lower volatility relative to the broader market, appealing to risk-averse investors. The stock’s performance hinges on execution in core markets and adaptability to digital marketing trends.

Strategic Advantages And Outlook

4imprint’s strategic advantages lie in its direct-to-customer model, brand recognition, and operational agility. The outlook remains positive, supported by demand for promotional products in corporate branding. However, competition and economic sensitivity pose risks. The company’s focus on digital transformation and product innovation positions it well for sustained growth in a fragmented industry.

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