investorscraft@gmail.com

Intrinsic ValueJames Halstead plc (JHD.L)

Previous Close£137.50
Intrinsic Value
Upside potential
Previous Close
£137.50

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

James Halstead plc is a UK-based manufacturer and supplier of high-performance flooring solutions, operating in the industrials sector with a focus on commercial and domestic applications. The company’s diversified product portfolio includes brands like Polyflor, Polysafe, and Expona, catering to markets across Europe, Scandinavia, Australasia, and Asia. Its revenue model is built on manufacturing efficiency, brand recognition, and a global distribution network, positioning it as a reliable player in the competitive flooring industry. The company’s emphasis on innovation, particularly in safety and sustainability, enhances its market differentiation. With a century-long legacy, James Halstead has cultivated strong relationships with contractors, architects, and distributors, reinforcing its resilience against cyclical construction downturns. Its ability to adapt to regional preferences and regulatory requirements further solidifies its international footprint.

Revenue Profitability And Efficiency

In FY 2024, James Halstead reported revenue of £274.9 million (GBp 274,881,000) and net income of £41.5 million (GBp 41,520,000), reflecting steady demand for its flooring products. Operating cash flow stood at £49.3 million (GBp 49,328,000), with capital expenditures of £3.3 million (GBp 3,313,000), indicating disciplined reinvestment. The company’s profitability metrics suggest efficient cost management and pricing power in its niche markets.

Earnings Power And Capital Efficiency

Diluted EPS of 9.96p (GBp 0.0996) underscores the company’s earnings consistency, supported by a capital-light model and high cash conversion. With minimal debt (£6.4 million, GBp 6,387,000) and robust operating cash flow, James Halstead demonstrates strong capital efficiency, enabling reinvestment and shareholder returns without excessive leverage.

Balance Sheet And Financial Health

The balance sheet remains healthy, with £74.3 million (GBp 74,282,000) in cash and equivalents, providing liquidity for growth and contingencies. Total debt is negligible relative to equity, reflecting a conservative financial strategy. This low-leverage profile enhances resilience in volatile construction cycles.

Growth Trends And Dividend Policy

While growth has been modest, the company’s global diversification mitigates regional risks. A dividend of 9p per share signals commitment to shareholder returns, supported by sustainable payout ratios. Future expansion may hinge on penetrating emerging markets and product innovation.

Valuation And Market Expectations

With a market cap of £677.3 million (GBp 677,277,250) and a beta of 0.225, James Halstead is perceived as a low-volatility defensive stock. Valuation multiples likely reflect its stable earnings and dividend yield, though limited growth prospects may cap upside.

Strategic Advantages And Outlook

James Halstead’s longevity, brand equity, and operational efficiency are key advantages. Challenges include raw material cost volatility and construction sector cyclicality. The outlook remains stable, with incremental growth expected from international markets and sustainable product lines.

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