investorscraft@gmail.com

Intrinsic ValueHSS Hire Group plc (HSS.L)

Previous Close£0.00
Intrinsic Value
Upside potential
Previous Close
£0.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

HSS Hire Group plc operates as a leading provider of tool and equipment hire services in the UK and Ireland, catering primarily to construction, industrial, and facilities management sectors. The company generates revenue through two core segments: Rental and Related Revenue, which includes powered access and power generation equipment, and Services, which encompasses fuel resale, transport, and ancillary offerings. Additionally, HSS differentiates itself through a robust training division, offering approximately 200 specialized courses to enhance workforce competency. Positioned in the competitive rental and leasing services industry, HSS leverages its extensive network and operational expertise to serve both large contractors and SMEs. The company’s market position is reinforced by its ability to provide flexible, cost-effective solutions, though it faces competition from national and regional players. Its focus on ancillary services and training adds a layer of recurring revenue, enhancing customer stickiness in a cyclical industry.

Revenue Profitability And Efficiency

In FY 2023, HSS reported revenue of £349.1 million (GBp), reflecting steady demand for its rental and services segments. Net income stood at £4.2 million (GBp), with diluted EPS of 0.58p, indicating modest profitability. Operating cash flow of £20.2 million (GBp) suggests efficient working capital management, though capital expenditures of £10.1 million (GBp) highlight ongoing investments in fleet maintenance and growth initiatives.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by thin margins, as evidenced by its net income-to-revenue ratio of approximately 1.2%. Capital efficiency is moderate, with operating cash flow covering capex, but leverage remains a consideration given total debt of £141.9 million (GBp) against cash reserves of £31.9 million (GBp). The diluted EPS of 0.58p underscores limited earnings scalability in the current operating environment.

Balance Sheet And Financial Health

HSS’s balance sheet shows liquidity with £31.9 million (GBp) in cash and equivalents, but its financial health is tempered by £141.9 million (GBp) in total debt, resulting in a net debt position of £110 million (GBp). The company’s leverage ratio warrants monitoring, particularly in a rising interest rate environment, though its operating cash flow provides some coverage flexibility.

Growth Trends And Dividend Policy

Growth trends appear muted, with revenue stability offset by modest net income. The company’s dividend policy, offering 0.18p per share, signals a commitment to shareholder returns but may limit reinvestment capacity. Future growth likely hinges on operational efficiency gains and selective fleet expansion rather than top-line expansion.

Valuation And Market Expectations

With a market cap of £50 million (GBp) and a beta of 0.104, HSS is perceived as a low-volatility stock, possibly reflecting its niche market position. The valuation suggests limited growth expectations, aligning with its cyclical industry exposure and moderate profitability. Investors may prioritize dividend yield over capital appreciation in the near term.

Strategic Advantages And Outlook

HSS’s strategic advantages include its diversified service offerings and training division, which provide ancillary revenue streams. However, the outlook remains cautious due to macroeconomic headwinds impacting construction activity. Fleet modernization and cost discipline will be critical to maintaining competitiveness, while debt management remains a key focus for sustainable operations.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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