investorscraft@gmail.com

Intrinsic ValueLords Group Trading PLC (LORD.L)

Previous Close£25.30
Intrinsic Value
Upside potential
Previous Close
£25.30

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

Lords Group Trading PLC operates as a distributor of building, plumbing, heating, and DIY goods, serving tradesmen, developers, small-to-medium construction firms, and retail customers. The company operates through two primary divisions: Merchanting, which focuses on construction materials, and Plumbing & Heating, catering to installers and independent merchants. Its hybrid model combines physical distribution with online sales, enhancing accessibility for a diverse customer base. Lords Group has established a strong regional presence in the UK, leveraging its long-standing relationships with suppliers and customers to maintain competitive pricing and service reliability. The company operates in a fragmented but essential sector, where demand is driven by construction activity and home improvement trends. Its ability to serve both trade professionals and retail consumers provides revenue diversification, while its focus on independent merchants differentiates it from larger, vertically integrated competitors. Lords Group’s market position is further reinforced by its 1985 founding, giving it deep industry expertise and a reputation for reliability in a cyclical sector.

Revenue Profitability And Efficiency

Lords Group reported revenue of £462.6 million (GBp) for FY 2023, reflecting its scale in the UK building materials distribution market. Net income stood at £1.38 million (GBp), with diluted EPS of 0.82p, indicating modest profitability amid competitive pressures. Operating cash flow of £19.66 million (GBp) suggests reasonable operational efficiency, though capital expenditures of £4.91 million (GBp) highlight ongoing investments in logistics and digital capabilities.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with thin net margins of approximately 0.3%. However, its asset-light distribution model supports capital efficiency, as evidenced by its ability to generate positive operating cash flow. The modest EPS figure reflects both sector-wide margin pressures and Lords Group’s strategic focus on volume-driven growth rather than high-margin specialization.

Balance Sheet And Financial Health

Lords Group maintains a balanced but leveraged financial position, with £19.81 million (GBp) in cash against £99.51 million (GBp) in total debt. This debt load, while significant, is typical for distributors financing working capital needs. The liquidity position appears adequate, supported by operational cash generation, but the debt-to-equity ratio warrants monitoring given cyclical industry exposure.

Growth Trends And Dividend Policy

Growth trends are likely tied to UK construction activity, with the company’s online sales channel offering incremental expansion opportunities. Lords Group paid a dividend of 1p per share, signaling a commitment to shareholder returns despite modest earnings. Future growth may depend on market share gains and operational scaling, as organic expansion in a mature market remains challenging.

Valuation And Market Expectations

With a market capitalization of approximately £60.66 million (GBp), the company trades at a revenue multiple of ~0.13x, reflecting investor skepticism about margin expansion. The beta of 1.129 indicates higher volatility versus the broader market, consistent with its cyclical industry and small-cap status. Market expectations appear muted, pricing in steady but unspectacular performance.

Strategic Advantages And Outlook

Lords Group’s key advantages include its established distribution network, hybrid sales model, and focus on independent merchants—a niche less contested by large competitors. However, the outlook remains cautious due to macroeconomic pressures on UK construction. Success will hinge on cost management and leveraging digital channels to improve customer retention and operational scalability in a competitive landscape.

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