investorscraft@gmail.com

Intrinsic ValueJohnson Matthey Plc (JMAT.L)

Previous Close£2,360.00
Intrinsic Value
Upside potential
Previous Close
£2,360.00

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

Johnson Matthey Plc operates as a global leader in sustainable technologies, specializing in clean air solutions, catalyst and hydrogen technologies, and platinum group metals (PGM) services. The company's Clean Air segment dominates the market with advanced catalysts for emission control systems in vehicles, addressing stringent environmental regulations worldwide. Its Efficient Natural Resources segment focuses on transforming critical resources like oil, gas, and biomass, while offering circular economy solutions and PGM refining services. The Other Markets segment diversifies into battery materials, fuel cells, and green hydrogen, positioning the company at the forefront of the energy transition. With a legacy dating back to 1817, Johnson Matthey combines deep technical expertise with a strong industrial footprint, serving automotive, chemical, and energy sectors. Its market leadership is reinforced by proprietary technologies and long-term customer relationships, though it faces competition from global chemical and material science firms. The company’s strategic focus on sustainability and resource efficiency aligns with global decarbonization trends, enhancing its relevance in evolving regulatory and industrial landscapes.

Revenue Profitability And Efficiency

Johnson Matthey reported revenue of £12.84 billion for FY 2024, with net income of £108 million, reflecting a modest margin in a challenging operating environment. Operating cash flow stood at £592 million, supported by disciplined cost management, while capital expenditures of £301 million indicate ongoing investments in growth initiatives. The company’s profitability metrics are influenced by volatile PGM prices and R&D costs in emerging technologies.

Earnings Power And Capital Efficiency

Diluted EPS of 59 GBp underscores the company’s earnings resilience despite macroeconomic headwinds. The Efficient Natural Resources segment contributes stable cash flows from refining and recycling services, while Clean Air benefits from regulatory tailwinds. Capital efficiency is tempered by high R&D intensity in hydrogen and battery materials, though these investments aim to secure long-term competitive advantages.

Balance Sheet And Financial Health

The balance sheet shows £542 million in cash against £1.49 billion of total debt, reflecting a manageable leverage position. Liquidity is adequate, with operating cash flow covering interest obligations. However, debt levels warrant monitoring given cyclical exposure to PGM markets and capex demands in growth areas like hydrogen technologies.

Growth Trends And Dividend Policy

Growth is driven by regulatory-driven demand for clean air solutions and expansion in hydrogen ecosystems. The dividend of 77 GBp per share signals commitment to shareholder returns, though payout sustainability depends on stabilizing PGM markets and scaling new technologies. Portfolio rationalization efforts may further streamline operations.

Valuation And Market Expectations

With a market cap of £2.89 billion and a beta of 0.78, the stock trades at a discount to peers, reflecting uncertainty around PGM volatility and hydrogen commercialization timelines. Investors likely await clearer visibility on margin expansion in next-gen technologies.

Strategic Advantages And Outlook

Johnson Matthey’s strengths lie in its technological leadership, regulatory expertise, and diversified industrial footprint. Near-term challenges include raw material cost pressures, but long-term opportunities in hydrogen and circular economy solutions position the company for structural growth. Execution in scaling new ventures will be critical to realizing its sustainability-driven vision.

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