investorscraft@gmail.com

Intrinsic ValueMJ Gleeson plc (GLE.L)

Previous Close£386.00
Intrinsic Value
Upside potential
Previous Close
£386.00

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

MJ Gleeson plc operates in the UK residential construction sector, specializing in low-cost house building and strategic land promotion. The company’s dual-segment approach—Gleeson Homes and Gleeson Land—targets distinct regional markets: affordable housing in northern England and the Midlands, and land sales in the south. This geographic diversification mitigates regional economic risks while capitalizing on localized demand. Gleeson’s focus on first-time buyers and cost-conscious segments positions it as a niche player in an otherwise competitive industry dominated by volume builders. The firm’s lean operational model, emphasizing high-volume, low-margin housing, allows it to maintain pricing accessibility without compromising scalability. Its land promotion division complements core operations by unlocking development opportunities, creating a self-sustaining pipeline. While not a market leader in scale, Gleeson’s specialized strategy fosters resilience against cyclical downturns, supported by consistent UK housing shortages and policy incentives for affordable homes.

Revenue Profitability And Efficiency

In FY2024, Gleeson reported revenue of £345.3 million (GBp 345345000), with net income of £19.3 million (GBp 19306000), reflecting a 5.6% net margin. Operating cash flow of £17.9 million (GBp 17986000) and modest capital expenditures (£2.0 million; GBp 2039000) suggest disciplined capital allocation. The diluted EPS of 33p (GBp 0.33) underscores earnings stability, though margins remain compressed due to the affordable housing focus.

Earnings Power And Capital Efficiency

The company’s capital efficiency is evident in its low debt-to-equity profile, with total debt at £5.1 million (GBp 5076000) against £12.9 million (GBp 12934000) in cash. This conservative leverage supports operational flexibility. Return metrics are tempered by the sector’s thin margins, but Gleeson’s asset-light land model mitigates working capital drag.

Balance Sheet And Financial Health

Gleeson maintains a robust balance sheet, with cash reserves covering 2.5x total debt. The negligible leverage (debt-to-equity ~3.9%) reflects a low-risk financial strategy, aligning with its cyclical industry exposure. Liquidity is adequate, though working capital demands from construction timelines warrant monitoring.

Growth Trends And Dividend Policy

Growth is driven by UK housing demand, with a dividend of 11p/share (GBp 11) indicating a ~3.3% yield at current valuations. Payouts are sustainable at ~33% of earnings, balancing shareholder returns with reinvestment needs. Land bank utilization and planning gains are key growth levers.

Valuation And Market Expectations

At a £293 million market cap (GBp 293048238), Gleeson trades at ~15x P/E, a discount to premium homebuilders, reflecting its niche focus. Beta of 0.71 suggests lower volatility versus the broader market, appealing to defensive investors.

Strategic Advantages And Outlook

Gleeson’s regional specialization and affordable housing focus provide insulation against premium market downturns. Persistent UK supply shortages and government affordability initiatives support long-term demand. Execution risks include planning delays and input cost inflation, but its lean model and strong balance sheet position it for steady growth.

Sources

Company filings, London Stock Exchange data

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