investorscraft@gmail.com

Intrinsic ValueJames Latham Plc (LTHP.L)

Previous Close£122.50
Intrinsic Value
Upside potential
Previous Close
£122.50

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 UK-based distributor of wood-based panel products, operating in the industrial distribution sector. The company specializes in importing and supplying a diverse range of materials, including decorative panels, engineered timber, fire-retardant panels, and architectural components. With a heritage dating back to 1757, Latham has established itself as a trusted supplier in the construction and manufacturing industries, leveraging its extensive product portfolio and logistical expertise to serve a broad customer base. The company’s market position is reinforced by its ability to source high-quality materials globally, ensuring competitive pricing and reliability for clients. Its focus on technical and sustainable solutions, such as modified timber and fire-retardant panels, aligns with evolving industry demands for eco-friendly and safety-compliant products. Latham’s long-standing relationships with suppliers and customers provide stability, while its regional distribution network enhances accessibility across the UK. The firm operates in a fragmented market but differentiates itself through product breadth, technical support, and a reputation for consistency, positioning it as a key player in the wood distribution segment.

Revenue Profitability And Efficiency

James Latham reported revenue of £366.5 million for FY 2024, with net income of £22.7 million, reflecting a steady operational performance. The diluted EPS of 113p indicates efficient earnings distribution among shareholders. Operating cash flow of £27.1 million underscores robust cash generation, while capital expenditures of £5.6 million suggest disciplined reinvestment to maintain infrastructure and growth capabilities.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, supported by its diversified product range and stable demand in construction-related sectors. With a modest total debt of £8.7 million and substantial cash reserves of £75.9 million, Latham maintains a strong balance sheet, enabling flexibility for strategic initiatives or shareholder returns without overleveraging.

Balance Sheet And Financial Health

James Latham’s financial health is sound, with a net cash position bolstered by £75.9 million in cash and equivalents against £8.7 million in debt. This conservative capital structure provides resilience against market volatility. The low debt-to-equity ratio further highlights prudent financial management, ensuring liquidity for operational needs and potential acquisitions.

Growth Trends And Dividend Policy

The company has maintained a consistent dividend policy, distributing 8p per share in FY 2024, reflecting its commitment to returning capital to shareholders. Growth trends are tied to construction activity and demand for sustainable building materials, with potential upside from increased adoption of fire-retardant and modified timber products in regulatory-driven markets.

Valuation And Market Expectations

With a market capitalization of approximately £219.8 million, James Latham trades at a valuation reflective of its niche positioning and stable cash flows. Investors likely value its long-term reliability and dividend yield, though sector cyclicality may temper growth expectations. The absence of beta data suggests lower correlation with broader market movements, appealing to defensive investors.

Strategic Advantages And Outlook

James Latham’s strategic advantages include its extensive product range, established supply chain, and focus on sustainable solutions. The outlook remains stable, supported by steady demand in core markets, though macroeconomic factors such as construction activity and raw material costs will influence performance. The company’s conservative financial approach positions it well to navigate uncertainties while capitalizing on niche opportunities.

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