investorscraft@gmail.com

Intrinsic ValueIbstock plc (IBST.L)

Previous Close£127.00
Intrinsic Value
Upside potential
Previous Close
£127.00

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

Ibstock plc is a leading UK-based manufacturer of clay and concrete building products, serving the construction industry with a diversified portfolio that includes clay bricks, concrete roof tiles, masonry solutions, and infrastructure products. The company operates in three key segments: new build housing, repair and maintenance, and infrastructure, leveraging its well-established brands such as Forticrete and Supreme. Its vertically integrated model allows for cost-efficient production and distribution, supported by a strong regional presence across the UK. Ibstock holds a competitive edge through its focus on sustainability, innovation in materials, and long-standing relationships with builders and contractors. The company’s products are essential for residential and commercial construction, positioning it as a critical supplier in a cyclical but resilient market. Despite macroeconomic headwinds, Ibstock maintains a stable market share due to its reputation for quality and reliability, though it faces competition from imported materials and alternative construction methods.

Revenue Profitability And Efficiency

In its latest fiscal year, Ibstock reported revenue of £366.2 million (GBp), reflecting steady demand in its core markets. Net income stood at £15.1 million (GBp), with diluted EPS of 3.81p, indicating modest profitability amid cost pressures. Operating cash flow was £53.7 million (GBp), though capital expenditures of £45.2 million (GBp) suggest ongoing investment in production capacity and efficiency improvements.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by cyclical demand and input cost volatility, though its asset-light model and focus on premium products help sustain margins. Return metrics are influenced by the capital-intensive nature of the industry, but Ibstock’s disciplined cost management and operational leverage provide stability. Free cash flow generation remains a priority, supporting reinvestment and shareholder returns.

Balance Sheet And Financial Health

Ibstock’s balance sheet shows £9.3 million (GBp) in cash and equivalents against total debt of £165.9 million (GBp), reflecting moderate leverage. The debt level is manageable given stable cash flows, but the company must navigate interest rate risks. Working capital efficiency is critical in this industry, and Ibstock maintains a prudent approach to inventory and receivables.

Growth Trends And Dividend Policy

Growth is tied to UK construction activity, which faces near-term uncertainty but long-term demand drivers like housing shortages. The company pays a dividend of 4p per share, signaling confidence in cash flow sustainability. Shareholder returns are balanced with reinvestment needs, though dividend growth may be limited until macroeconomic conditions improve.

Valuation And Market Expectations

With a market cap of approximately £752 million (GBp), Ibstock trades at a valuation reflective of its cyclical exposure. The beta of 0.846 suggests lower volatility than the broader market, but investors likely price in modest growth expectations. Valuation multiples should be assessed against sector peers and construction sector outlook.

Strategic Advantages And Outlook

Ibstock’s strengths lie in its brand equity, UK-focused supply chain, and product diversification. The outlook hinges on construction sector recovery, though inflation and interest rates pose risks. Strategic initiatives around sustainability and operational efficiency could enhance long-term competitiveness, but near-term performance depends on macroeconomic stability.

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