investorscraft@gmail.com

Intrinsic ValueJames Hardie Industries plc (JHX)

Previous Close$22.99
Intrinsic Value
Upside potential
Previous Close
$22.99

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

James Hardie Industries plc is a global leader in fiber cement building products, primarily serving the residential and light commercial construction markets. The company specializes in durable, weather-resistant siding and backerboard solutions, with a strong presence in North America, Europe, and Asia-Pacific. Its core revenue model relies on manufacturing and selling high-performance fiber cement products, which are favored for their longevity, low maintenance, and design versatility compared to traditional materials like wood or vinyl. James Hardie operates in a highly competitive but fragmented industry, where its brand recognition, technological innovation, and extensive distribution network provide a defensible market position. The company benefits from long-term trends in sustainable construction and urbanization, though it remains exposed to cyclical housing demand. Its focus on premium products and customer education helps maintain pricing power and margins in a cost-sensitive sector.

Revenue Profitability And Efficiency

In FY 2024, James Hardie reported revenue of $3.94 billion, with net income of $510.2 million, reflecting a net margin of approximately 13%. Operating cash flow was robust at $914.2 million, though capital expenditures of $468.8 million indicate significant reinvestment needs. The company’s efficiency metrics suggest disciplined cost management, with operating leverage benefiting from scale in key markets like North America.

Earnings Power And Capital Efficiency

Diluted EPS stood at $1.16, demonstrating steady earnings power despite macroeconomic headwinds in housing markets. The company’s capital allocation prioritizes growth investments, with no dividends paid in FY 2024, signaling a focus on organic expansion and operational upgrades. Return metrics are likely tempered by high capex, but the business generates sufficient cash to support its debt and growth initiatives.

Balance Sheet And Financial Health

James Hardie’s balance sheet shows $365 million in cash against $1.2 billion in total debt, indicating moderate leverage. The liquidity position appears manageable, with operating cash flow covering interest and capex obligations. The debt structure aligns with long-term assets, though refinancing risks in a rising rate environment warrant monitoring.

Growth Trends And Dividend Policy

Revenue growth has been supported by market share gains and product innovation, though cyclical exposure to housing starts remains a volatility factor. The company has not reinstated dividends, opting instead for reinvestment in capacity and R&D. Future growth may hinge on geographic expansion and adoption of sustainable building codes favoring fiber cement.

Valuation And Market Expectations

The market likely prices James Hardie on its cyclical recovery potential and margin resilience. Trading multiples may reflect optimism around housing market stabilization and the company’s ability to pass through input cost inflation. Investor focus remains on execution in international markets and volume-driven scalability.

Strategic Advantages And Outlook

James Hardie’s key advantages include its strong brand, patented technologies, and distribution reach. The outlook depends on housing demand recovery and successful penetration in Europe and Asia. Risks include raw material volatility and competition from alternative siding materials, but the company’s innovation pipeline and operational discipline position it well for medium-term growth.

Sources

FY 2024 Annual Report, Company Filings (CIK: 0001159152)

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