investorscraft@gmail.com

Intrinsic ValueGenuit Group plc (GEN.L)

Previous Close£332.50
Intrinsic Value
Upside potential
Previous Close
£332.50

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

Genuit Group plc operates as a leading provider of water, climate, and ventilation management solutions, serving residential, commercial, and infrastructure sectors across the UK and Europe. The company’s diversified portfolio includes drainage systems, rainwater solutions, plastic plumbing, and renewable heating technologies, positioning it as an integrated player in sustainable building solutions. Its two core segments—Residential Systems and Commercial & Infrastructure Systems—cater to distinct market needs, ensuring resilience against cyclical demand shifts. Genuit leverages its engineering expertise to address regulatory trends favoring energy efficiency and water conservation, reinforcing its competitive edge. The 2021 rebranding from Polypipe Group underscores its strategic focus on innovation and sustainability, aligning with broader industry shifts toward green construction. With a strong presence in the UK and growing international footprint, Genuit capitalizes on urbanization and infrastructure investment trends, though exposure to regional construction cycles introduces variability.

Revenue Profitability And Efficiency

Genuit reported revenue of £561.3 million (GBp) for the period, with net income of £33.5 million (GBp), reflecting a margin under pressure from input cost inflation. Operating cash flow of £105.1 million (GBp) demonstrates solid liquidity generation, though capital expenditures of £25.6 million (GBp) indicate ongoing investment in capacity and innovation. The diluted EPS of 0.13 (GBp) suggests modest earnings power relative to its market cap.

Earnings Power And Capital Efficiency

The company’s earnings are tied to construction activity levels, with cyclical exposure mitigated by its diversified product mix. Operating cash flow covers interest obligations comfortably, but the beta of 1.345 highlights sensitivity to macroeconomic fluctuations. Capital efficiency is balanced between growth investments and maintaining liquidity, with room for improvement in ROIC metrics.

Balance Sheet And Financial Health

Genuit holds £43.6 million (GBp) in cash against total debt of £172.8 million (GBp), indicating a manageable leverage position. The net debt-to-EBITDA ratio appears reasonable, supported by stable cash flows. Working capital management is critical given the capital-intensive nature of its operations, though current liquidity levels are adequate.

Growth Trends And Dividend Policy

Growth is driven by regulatory tailwinds in sustainable construction, though near-term performance may hinge on UK housing and infrastructure spending. The dividend payout of 4.1 (GBp) per share reflects a commitment to shareholder returns, with a yield likely aligned with sector peers. Future dividend sustainability will depend on cash flow stability and debt covenants.

Valuation And Market Expectations

At a market cap of approximately £962 million (GBp), Genuit trades at a multiple reflective of its mid-cycle earnings potential. The valuation incorporates expectations for steady demand in core markets but discounts risks from construction volatility and input cost pressures. Investor sentiment may hinge on execution in renewable heating and international expansion.

Strategic Advantages And Outlook

Genuit’s strengths lie in its technical expertise, regulatory-compliant product suite, and entrenched UK market position. The focus on sustainability aligns with long-term industry trends, though macroeconomic headwinds and competitive pressures require vigilant cost management. The outlook remains cautiously optimistic, contingent on construction sector resilience and successful innovation commercialization.

Sources

Company filings, London Stock Exchange disclosures

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