investorscraft@gmail.com

Intrinsic ValueStrix Group Plc (KETL.L)

Previous Close£47.05
Intrinsic Value
Upside potential
Previous Close
£47.05

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

Strix Group Plc operates in the hardware, equipment, and parts sector, specializing in the design, manufacture, and supply of kettle safety controls and related components globally. The company’s product portfolio includes thermostatic controls, cordless interfaces, water jugs, and filtration devices, marketed under brands such as Aqua Optima, astrea, and HaloPure. Strix primarily serves original equipment manufacturers (OEMs), brands, and retailers, positioning itself as a critical supplier in the consumer appliance safety and efficiency market. The company’s focus on innovation and regulatory compliance in kettle safety controls has solidified its reputation as a leader in this niche segment. Strix’s diversified product offerings, including water heating and steam management solutions, provide resilience against market fluctuations. Its strong relationships with OEMs and retailers underscore its competitive advantage in a sector where reliability and safety standards are paramount. The company’s strategic emphasis on expanding its product lines and geographic reach further enhances its market positioning.

Revenue Profitability And Efficiency

Strix Group reported revenue of £141.8 million for the fiscal year ending December 2024, reflecting its established market presence. However, the company recorded a net loss of £1.4 million, with diluted EPS at -0.006, indicating profitability challenges. Operating cash flow stood at £32.1 million, suggesting robust cash generation from core operations, while capital expenditures were £5.0 million, highlighting disciplined investment in growth initiatives.

Earnings Power And Capital Efficiency

Despite the net loss, Strix’s operating cash flow of £32.1 million demonstrates its ability to generate cash from operations. The company’s capital expenditures of £5.0 million indicate a focus on maintaining operational efficiency without overextending financially. The negative EPS and net income, however, underscore the need for improved cost management or revenue growth to enhance earnings power.

Balance Sheet And Financial Health

Strix Group’s balance sheet shows £15.1 million in cash and equivalents, providing liquidity for near-term obligations. Total debt stands at £83.7 million, which may raise concerns about leverage, though the company’s operating cash flow could support debt servicing. The absence of dividends suggests a conservative approach to capital allocation, prioritizing financial stability over shareholder payouts.

Growth Trends And Dividend Policy

Strix Group’s revenue base indicates steady demand for its products, though profitability remains a challenge. The company has not issued dividends, likely reinvesting cash flows into operations or debt reduction. Future growth may hinge on expanding product lines or entering new markets, but current trends suggest a cautious approach to capital deployment.

Valuation And Market Expectations

With a market capitalization of £102.1 million, Strix Group trades at a valuation reflective of its niche market position and mixed financial performance. The beta of 0.638 suggests lower volatility compared to the broader market, potentially appealing to risk-averse investors. Market expectations likely balance the company’s strong cash flow against its profitability struggles.

Strategic Advantages And Outlook

Strix Group’s strategic advantages lie in its specialized product offerings and strong OEM relationships. The outlook depends on its ability to improve profitability while maintaining cash flow strength. Regulatory tailwinds in appliance safety could benefit the company, but execution risks and competitive pressures remain key considerations for future performance.

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