investorscraft@gmail.com

Intrinsic ValueHowden Joinery Group Plc (HWDN.L)

Previous Close£837.00
Intrinsic Value
Upside potential
Previous Close
£837.00

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

Howden Joinery Group Plc operates as a leading trade kitchen supplier, specializing in a comprehensive range of kitchen, joinery, and hardware products across the UK, France, and Belgium. The company serves primarily trade professionals, offering high-quality kitchen cabinets, surfaces, fittings, and appliances, alongside joinery products like wardrobe doors, flooring, and mouldings. Its vertically integrated supply chain ensures cost efficiency and product consistency, reinforcing its competitive edge in the furnishings and fixtures sector. Howden Joinery’s market position is bolstered by its focus on trade customers, differentiating it from retail-focused competitors. The company’s direct-to-trade model fosters strong relationships with builders and contractors, ensuring steady demand. With a growing presence in Europe, it capitalizes on the renovation and construction markets, leveraging its reputation for reliability and value. The business benefits from recurring revenue streams driven by replacement cycles and home improvement trends, positioning it well in the consumer cyclical sector.

Revenue Profitability And Efficiency

Howden Joinery reported revenue of £2.32 billion for the period, with net income of £249.3 million, reflecting a robust operating margin. The company’s operating cash flow of £400.1 million underscores efficient working capital management, while capital expenditures of £122 million indicate disciplined reinvestment. Its ability to generate strong cash flows supports both growth initiatives and shareholder returns.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 45p highlights its earnings power, supported by a capital-efficient business model. Howden Joinery’s focus on trade customers and vertical integration enhances return on invested capital, while its scalable operations allow for margin stability. The balance between growth spending and profitability demonstrates prudent capital allocation.

Balance Sheet And Financial Health

Howden Joinery maintains a solid financial position, with £343.6 million in cash and equivalents against total debt of £681 million. The manageable leverage ratio and strong cash generation provide flexibility for strategic investments or debt reduction. The balance sheet reflects a conservative approach, ensuring resilience in cyclical downturns.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth, supported by expansion in European markets and product diversification. A dividend per share of 21.2p reflects a commitment to returning capital to shareholders, balanced with reinvestment for sustainable growth. Howden Joinery’s growth trajectory aligns with broader home improvement and construction trends.

Valuation And Market Expectations

With a market capitalization of £4.63 billion and a beta of 1.057, Howden Joinery is priced with moderate volatility relative to the market. Investors likely anticipate steady growth, given its trade-focused model and sector tailwinds. Valuation metrics should be assessed against peers in the furnishings and fixtures industry.

Strategic Advantages And Outlook

Howden Joinery’s strategic advantages include its trade-centric model, supply chain integration, and strong brand reputation. The outlook remains positive, supported by housing market activity and renovation demand. Risks include economic sensitivity, but the company’s operational efficiency positions it well for long-term success.

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