investorscraft@gmail.com

Intrinsic ValueJames Latham plc (LTHM.L)

Previous Close£995.00
Intrinsic Value
Upside potential
Previous Close
£995.00

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

James Latham plc is a well-established distributor of timber, panels, and decorative surfaces, operating primarily in the UK and Ireland with additional reach across Europe and internationally. The company serves diverse sectors including construction, retail, and transport, offering a broad portfolio of products such as engineered timber, fire-retardant panels, and architectural components. Founded in 1757, it has built a reputation for reliability and expertise in the timber and panel distribution market, leveraging its long-standing industry relationships and logistical capabilities to maintain a competitive edge. Its focus on high-quality, technical products positions it as a key supplier for specialized construction and design applications, differentiating it from generalist competitors. The company’s ability to source and distribute a wide range of materials allows it to cater to both large-scale commercial projects and niche architectural demands, reinforcing its market resilience.

Revenue Profitability And Efficiency

In FY 2024, James Latham reported revenue of £366.5 million, with net income of £22.7 million, reflecting a steady operational performance. The diluted EPS of 113 GBp indicates efficient earnings distribution across its 20.1 million outstanding shares. Operating cash flow of £23.6 million, against capital expenditures of £5.6 million, suggests prudent cash management and reinvestment in core operations.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with a net income margin of approximately 6.2%. Its ability to generate £23.6 million in operating cash flow highlights effective working capital management. The modest capital expenditure relative to cash flow indicates a capital-light model focused on distribution efficiency rather than heavy asset investment.

Balance Sheet And Financial Health

James Latham maintains a strong balance sheet, with £75.9 million in cash and equivalents against total debt of £8.7 million, underscoring its low leverage and liquidity strength. This conservative financial structure provides flexibility for strategic initiatives or market downturns, supported by a history of stable cash generation.

Growth Trends And Dividend Policy

The company’s growth is tied to construction and housing demand, with a dividend per share of 33.95 GBp reflecting a commitment to shareholder returns. Its moderate beta of 0.547 suggests lower volatility relative to the market, appealing to income-focused investors. Future performance will hinge on sectoral trends and its ability to maintain supply chain efficiency.

Valuation And Market Expectations

With a market cap of £215.1 million, James Latham trades at a P/E ratio of approximately 9.5 based on FY 2024 earnings, indicating a reasonable valuation for a stable, low-growth distributor. The market likely prices in its sector’s cyclicality but rewards its consistent profitability and dividend track record.

Strategic Advantages And Outlook

James Latham’s strategic advantages include its long-term industry presence, diversified product range, and strong supplier relationships. While exposed to construction sector fluctuations, its focus on technical and high-value products provides insulation against pure commodity pricing pressures. The outlook remains stable, with opportunities in sustainable building materials potentially driving future demand.

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