Data is not available at this time.
The Fulham Shore PLC operates a portfolio of casual dining restaurants in the UK, primarily under two distinct brands: Franco Manca, a sourdough pizza chain with a strong presence across major cities, and The Real Greek, a Mediterranean-focused concept concentrated in London and Southern England. The company’s revenue model is driven by dine-in and takeaway sales, leveraging its focus on artisanal, high-quality ingredients and authentic culinary experiences. With 90 owned and franchised locations, Fulham Shore has carved a niche in the competitive UK restaurant sector by emphasizing affordability, sustainability, and regional expansion. Its market positioning balances mass appeal with differentiation—Franco Manca’s sourdough pizzas cater to urban demand for premium fast-casual dining, while The Real Greek taps into growing consumer interest in Mediterranean cuisine. The company’s strategic clustering in high-footfall areas and franchising in Greece further diversifies its geographic risk.
In FY2022, Fulham Shore reported revenue of £82.7 million (GBp), reflecting recovery from pandemic disruptions, with net income of £3.7 million (GBp) and diluted EPS of 0.6p. Operating cash flow stood at £24.5 million (GBp), supported by improved margins, while capital expenditures of £7.8 million (GBp) indicated ongoing reinvestment in store rollouts and refurbishments. The absence of dividends suggests a focus on growth over shareholder returns.
The company’s earnings power is underscored by its ability to generate positive net income post-pandemic, with operating cash flow significantly exceeding net income, highlighting efficient working capital management. However, elevated total debt of £86.2 million (GBp) against cash reserves of £6.1 million (GBp) signals reliance on leverage for expansion, necessitating close monitoring of interest coverage and cash conversion cycles.
Fulham Shore’s balance sheet shows a leveraged position, with total debt nearly 14x its cash holdings. While the debt supports growth initiatives, the high beta (1.80) reflects market sensitivity to macroeconomic risks, including inflation and consumer spending volatility. The lack of dividend payouts preserves liquidity but may limit appeal to income-focused investors.
Growth is driven by unit expansion, particularly for Franco Manca, which dominates the portfolio. The company’s zero-dividend policy aligns with its reinvestment strategy, prioritizing store openings and brand development over immediate shareholder returns. Comparable-store sales recovery post-pandemic and franchising in Greece present additional levers for top-line growth.
At a market cap of £89.2 million (GBp), the stock trades at a revenue multiple of ~1.1x, reflecting modest expectations for a cyclical operator. High beta suggests investor caution around sector headwinds, though the niche positioning of its brands may offer resilience against broader casual dining challenges.
Fulham Shore’s dual-brand strategy and focus on artisanal, value-driven dining provide competitive insulation. Near-term risks include inflationary cost pressures and UK consumer sentiment, but its scalable model and underserved regional markets offer long-term expansion potential. Success hinges on maintaining brand distinctiveness and managing leverage prudently.
Company filings, London Stock Exchange disclosures
show cash flow forecast
| Fiscal year | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |