investorscraft@gmail.com

Intrinsic ValueJudges Scientific plc (JDG.L)

Previous Close£5,100.00
Intrinsic Value
Upside potential
Previous Close
£5,100.00

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

Judges Scientific plc operates in the scientific instruments sector, specializing in the design, manufacture, and sale of high-precision equipment for research and industrial applications. The company serves diverse markets, including academia, pharmaceuticals, and materials science, through its two primary segments: Materials Sciences and Vacuum. Its product portfolio spans tensile testing systems, cryocoolers, gas purifiers, and fire testing instruments, catering to niche but critical needs in scientific research and industrial quality control. Judges Scientific has carved a strong position in its sector by focusing on innovation, precision, and reliability, often supplying specialized equipment that lacks readily available alternatives. The company’s international presence, with operations in the UK, Europe, North America, and China, underscores its ability to serve global research institutions and industrial clients. Its market positioning is reinforced by a reputation for technical expertise and long-term customer relationships, though it operates in a competitive landscape dominated by larger multinational players. The firm’s acquisition-driven growth strategy has further expanded its technological capabilities and market reach, making it a consolidator in the fragmented scientific instruments industry.

Revenue Profitability And Efficiency

Judges Scientific reported revenue of £133.6 million for the period, with net income of £10.4 million, reflecting a net margin of approximately 7.8%. The company generated £28.5 million in operating cash flow, demonstrating solid cash conversion from operations. Capital expenditures were modest at £5 million, indicating a capital-light business model focused on incremental investments rather than large-scale infrastructure projects.

Earnings Power And Capital Efficiency

The company’s diluted EPS stood at 154p, supported by disciplined cost management and operational efficiency. Judges Scientific maintains a balanced approach to capital allocation, reinvesting in R&D and acquisitions while sustaining profitability. Its ability to generate consistent cash flow from specialized, high-margin products underscores its earnings resilience in cyclical markets.

Balance Sheet And Financial Health

Judges Scientific holds £17.9 million in cash and equivalents against total debt of £73.6 million, reflecting a leveraged but manageable financial structure. The debt level is typical for acquisitive firms in this sector, and the company’s strong cash flow generation provides adequate coverage for interest and principal obligations.

Growth Trends And Dividend Policy

The company has pursued growth through both organic innovation and strategic acquisitions, expanding its product lines and geographic footprint. A dividend of 105p per share signals a commitment to shareholder returns, though the payout ratio remains sustainable given earnings and cash flow stability. Future growth may hinge on further consolidation opportunities and demand for advanced scientific instrumentation.

Valuation And Market Expectations

With a market capitalization of approximately £531.6 million, Judges Scientific trades at a premium reflective of its niche market position and growth potential. The beta of 0.546 suggests lower volatility compared to broader markets, aligning with its stable, research-driven customer base. Investors likely value its recurring revenue streams and technical differentiation.

Strategic Advantages And Outlook

Judges Scientific benefits from deep technical expertise, a diversified product portfolio, and a acquisitive growth strategy. The outlook remains positive, supported by sustained R&D investment and global demand for precision instruments. However, reliance on academic and industrial research budgets introduces cyclical risks. The company’s ability to integrate acquisitions and innovate will be critical to maintaining its competitive edge.

Sources

Company filings, London Stock Exchange disclosures

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