investorscraft@gmail.com

Intrinsic ValueJohn Lewis of Hungerford plc (JLH.L)

Previous Close£1.35
Intrinsic Value
Upside potential
Previous Close
£1.35

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

John Lewis of Hungerford plc operates in the UK's competitive furnishings, fixtures, and appliances sector, specializing in bespoke kitchens, bedrooms, and freestanding furniture. The company differentiates itself through craftsmanship and direct-to-consumer sales via showrooms and online channels, supplemented by its Just Doors mail-order business for replacement cabinet doors. This dual approach targets both premium custom projects and cost-conscious consumers seeking refurbishment solutions. Positioned as a niche player, the company leverages its heritage since 1972 to appeal to discerning buyers who value quality and customization over mass-produced alternatives. Despite its small scale, John Lewis of Hungerford maintains a loyal customer base through personalized service and integrated design-to-installation capabilities. However, its market share remains limited compared to larger retailers, reflecting challenges in scaling bespoke manufacturing while maintaining margins in a price-sensitive segment.

Revenue Profitability And Efficiency

In FY2022, the company reported revenue of £10.3 million (GBp 10325129) but recorded a net loss of £206k (GBp -206006), reflecting margin pressures and operational inefficiencies. Operating cash flow of £809k (GBp 808878) suggests some liquidity generation, though capital expenditures of £133k (GBp -133188) indicate restrained investment. The diluted EPS of -0.11p (GBp -0.0011) underscores profitability challenges.

Earnings Power And Capital Efficiency

Negative earnings and modest operating cash flow highlight strained capital efficiency, with the business struggling to translate revenue into sustainable profits. The Just Doors segment may offer higher-margin opportunities, but the core bespoke furniture operations likely face elevated labor and material costs, eroding returns.

Balance Sheet And Financial Health

The balance sheet shows £1.47 million (GBp 1472771) in cash against £2.91 million (GBp 2914434) of total debt, indicating moderate leverage. The net debt position could constrain flexibility, though the absence of acute liquidity concerns is supported by positive operating cash flow.

Growth Trends And Dividend Policy

Despite losses, the company paid a dividend of 0.37p per share (GBp 0.37), possibly to maintain investor confidence. Top-line growth appears stagnant, with no clear expansion strategy beyond its existing showroom and e-commerce model. The UK home improvement market's cyclicality adds uncertainty to demand trends.

Valuation And Market Expectations

With a market cap of £2.86 million (GBp 2856289) and a beta of 0.12, the stock is thinly traded and exhibits low correlation to broader markets. The valuation likely reflects skepticism about turnaround prospects, given persistent losses and niche positioning.

Strategic Advantages And Outlook

The company's artisan brand and integrated service model provide differentiation, but scalability remains a hurdle. Success hinges on optimizing costs in bespoke manufacturing and potentially expanding higher-margin segments like Just Doors. Macroeconomic headwinds in the UK housing market could further pressure near-term performance.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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