investorscraft@gmail.com

Intrinsic ValueKeller Group plc (KLR.L)

Previous Close£1,772.00
Intrinsic Value
Upside potential
Previous Close
£1,772.00

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

Keller Group plc is a leading global provider of geotechnical solutions, specializing in ground improvement, deep foundations, and earth retention services. Operating across North America, Europe, the Middle East, Africa, and the Asia-Pacific, the company serves diverse sectors including infrastructure, industrial, commercial, and residential construction. Its expertise in marine structures, seepage control, and slope stabilization positions it as a critical partner for complex engineering projects requiring specialized geotechnical knowledge. Keller’s revenue model is driven by long-term contracts and project-based engagements, leveraging its technical capabilities to address challenging soil and foundation conditions. The company’s market position is strengthened by its 160-year legacy, extensive geographic footprint, and reputation for reliability in high-stakes environments. While competition exists from regional players, Keller differentiates itself through integrated solutions, innovation in ground engineering, and a focus on sustainability in construction practices.

Revenue Profitability And Efficiency

Keller reported revenue of £2.99 billion for the period, with net income of £142.3 million, reflecting a net margin of approximately 4.8%. Operating cash flow stood at £265.9 million, indicating strong cash generation relative to earnings. Capital expenditures of £89 million suggest disciplined reinvestment, aligning with the company’s project-driven business model. The diluted EPS of 193p underscores steady profitability despite cyclical construction sector dynamics.

Earnings Power And Capital Efficiency

The company demonstrates consistent earnings power, supported by its diversified project portfolio and technical expertise. Operating cash flow covers capital expenditures by nearly 3x, highlighting efficient capital deployment. Keller’s ability to secure high-margin specialty contracts enhances returns, though exposure to macroeconomic conditions in construction warrants monitoring. The absence of significant asset-light operations limits capital turnover ratios typical of service firms.

Balance Sheet And Financial Health

Keller maintains a balanced capital structure with £202.7 million in cash against £334.6 million of total debt, yielding a net debt position of £131.9 million. This conservative leverage profile provides flexibility for cyclical downturns. The liquidity position is adequate, with operating cash flow sufficiently covering interest obligations. No material near-term debt maturities are reported, reducing refinancing risks.

Growth Trends And Dividend Policy

Growth is tied to global infrastructure spending, with particular opportunities in emerging markets and climate-resilient construction. The dividend of 47.9p per share implies a payout ratio of ~25%, reflecting a shareholder-friendly policy balanced with reinvestment needs. Historical performance shows resilience across cycles, though revenue growth is typically mid-single-digit absent major acquisitions.

Valuation And Market Expectations

At a market cap of ~£1.12 billion, Keller trades at a P/E of ~8x based on trailing earnings, below engineering services peers. The beta of 1.13 indicates moderate sensitivity to broader market movements. Valuation appears to factor in cyclical risks but may undervalue the firm’s niche expertise and long-term contract visibility.

Strategic Advantages And Outlook

Keller’s technical leadership in geotechnical solutions and global footprint provide durable competitive advantages. Near-term performance will hinge on infrastructure investment cycles and execution on high-margin projects. Strategic focus on sustainability-linked construction techniques could unlock new opportunities, while disciplined cost management remains critical to margin preservation in competitive tenders.

Sources

Company filings, London Stock Exchange disclosures

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