investorscraft@gmail.com

Intrinsic ValueIG Design Group plc (IGR.L)

Previous Close£46.00
Intrinsic Value
Upside potential
Previous Close
£46.00

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

IG Design Group plc operates in the specialty retail sector, focusing on celebrations, craft, creative play, stationery, and gifting products. The company generates revenue through the design, manufacture, and distribution of a diverse portfolio, including greetings cards, gift wraps, partyware, and craft supplies. Its products cater to retailers, wholesalers, and service merchandisers, positioning it as a key supplier in the consumer cyclical market. IG Design Group leverages its extensive product range and international footprint to serve markets in the Americas, the UK, and beyond, maintaining a competitive edge through innovation and operational efficiency. The company’s broad distribution network and established relationships with major retailers underscore its market resilience. Despite sector volatility, IG Design Group’s diversified offerings and focus on seasonal and everyday gifting needs provide stability. Its strategic emphasis on cost management and supply chain optimization further strengthens its position in a competitive industry.

Revenue Profitability And Efficiency

IG Design Group reported revenue of £800.1 million for FY 2024, with net income of £35.6 million, reflecting a diluted EPS of 0.37p. Operating cash flow stood at £77.7 million, indicating robust cash generation. Capital expenditures of £10.3 million suggest disciplined investment in maintaining and expanding operational capabilities. The company’s ability to convert revenue into cash highlights efficient working capital management.

Earnings Power And Capital Efficiency

The company’s net income margin of approximately 4.5% demonstrates moderate profitability in a competitive retail environment. With operating cash flow covering capital expenditures multiple times over, IG Design Group exhibits strong earnings power. The absence of dividends suggests reinvestment into growth or debt reduction, aligning with capital efficiency priorities.

Balance Sheet And Financial Health

IG Design Group holds £157.4 million in cash and equivalents against total debt of £129.5 million, indicating a healthy liquidity position. The manageable debt level and substantial cash reserves provide financial flexibility. The balance sheet reflects prudent leverage, supporting ongoing operations and potential strategic initiatives.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company’s focus on operational efficiency and market expansion suggests steady performance. IG Design Group does not currently pay dividends, likely prioritizing reinvestment or debt management. This aligns with its cyclical industry dynamics, where retaining earnings may support seasonal working capital needs.

Valuation And Market Expectations

With a market capitalization of approximately £61.3 million, the company trades at a modest valuation relative to its revenue. A beta of 0.604 indicates lower volatility compared to the broader market, reflecting investor perception of stable but moderate growth prospects. Market expectations likely hinge on the company’s ability to sustain profitability amid cost pressures.

Strategic Advantages And Outlook

IG Design Group’s diversified product portfolio and international reach provide strategic advantages in navigating seasonal demand fluctuations. The company’s focus on cost control and supply chain efficiency positions it well for sustained performance. However, macroeconomic pressures and retail sector challenges remain key risks. The outlook depends on maintaining operational resilience and capitalizing on growth opportunities in core markets.

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