investorscraft@gmail.com

Intrinsic ValueJames Fisher and Sons plc (FSJ.L)

Previous Close£448.00
Intrinsic Value
Upside potential
Previous Close
£448.00

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

James Fisher and Sons plc operates as a diversified marine and specialist engineering services provider, serving global markets through four key segments: Marine Support, Specialist Technical, Offshore Oil, and Tankships. The company’s revenue model is anchored in high-value technical services, including ship-to-ship transfers, hazardous area engineering, and subsea equipment solutions, catering to industries such as offshore energy, aerospace, and nuclear sectors. Its expertise in niche marine engineering and safety systems positions it as a critical partner for complex infrastructure projects, particularly in offshore wind and oil & gas. The firm’s long-standing heritage since 1847 underscores its deep industry relationships and operational resilience, though it faces competition from larger industrial conglomerates and regional specialists. By leveraging its UK-based ports and proprietary technologies like PyroSentry radiation detection, James Fisher maintains a defensible market position in high-compliance environments. However, its reliance on cyclical offshore markets introduces volatility, mitigated somewhat by diversification into digital solutions and renewable energy support services.

Revenue Profitability And Efficiency

In FY 2024, James Fisher reported revenue of £437.7 million (GBp) with net income of £46.3 million, reflecting a diluted EPS of 0.9 GBp. Operating cash flow stood at £49.3 million against capital expenditures of £29.3 million, indicating moderate reinvestment needs. The absence of dividends suggests a focus on retaining capital for debt management or growth initiatives.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by high-margin technical services, though sector concentration in offshore oil exposes it to commodity price swings. A beta of 0.373 implies lower volatility than the broader market, possibly due to its diversified engineering offerings. Capital efficiency appears balanced, with operating cash flow covering capex but limited room for aggressive expansion.

Balance Sheet And Financial Health

James Fisher holds £86.2 million in cash against £194.1 million in total debt, indicating a leveraged but manageable position. The debt-to-equity ratio warrants monitoring, especially given the capital-intensive nature of marine operations. Liquidity is supported by consistent operating cash generation.

Growth Trends And Dividend Policy

Growth is likely tied to offshore wind and nuclear sectors, though historical reliance on oil markets may dampen near-term momentum. The suspension of dividends (0 GBp) aligns with a conservative approach to balance sheet repair or strategic investments in renewable energy infrastructure.

Valuation And Market Expectations

At a market cap of ~£161.6 million, the stock trades at a P/E of ~3.5x (based on FY 2024 EPS), suggesting undervaluation relative to industrials peers. Investors may be pricing in cyclical risks or awaiting clearer signs of diversification into sustainable energy markets.

Strategic Advantages And Outlook

James Fisher’s niche expertise in marine safety and subsea engineering provides a moat in regulated sectors. The pivot toward renewables and digital solutions could offset oil market dependence, but execution risks remain. Operational leverage to UK infrastructure projects and global energy transitions may drive re-rating if profitability stabilizes.

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