investorscraft@gmail.com

Intrinsic ValueMichelmersh Brick Holdings plc (MBH.L)

Previous Close£82.00
Intrinsic Value
Upside potential
Previous Close
£82.00

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

Michelmersh Brick Holdings plc operates as a specialized manufacturer of premium bricks, tiles, and architectural building products in the UK and Europe. The company serves both residential and commercial construction markets, leveraging a diversified portfolio of brands such as Blockleys, Carlton, and Hathern Terra Cotta, each catering to distinct aesthetic and functional demands. Its products include extruded wire-cut bricks, handmade bricks, and bespoke architectural terra cotta, positioning Michelmersh as a leader in high-quality, sustainable clay construction solutions. The firm’s vertically integrated operations and focus on craftsmanship allow it to command premium pricing while maintaining strong relationships with architects, contractors, and developers. Despite cyclical exposure to the construction sector, Michelmersh benefits from long-term demand for durable, energy-efficient building materials, supported by regulatory tailwinds favoring sustainable construction. Its niche focus on heritage and bespoke products further insulates it from commoditized competition.

Revenue Profitability And Efficiency

In its latest fiscal year, Michelmersh reported revenue of £70.1 million (GBp 70,107,000), with net income of £6.1 million (GBp 6,104,000), reflecting a net margin of approximately 8.7%. Operating cash flow stood at £7.9 million (GBp 7,863,000), underscoring solid cash conversion. Capital expenditures of £5.6 million (GBp 5,600,000) indicate ongoing investment in production capacity and efficiency, aligning with its premium product strategy.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 6.46p (GBp 0.0646) demonstrates modest but stable earnings power, supported by disciplined cost management and pricing leverage. With a capital-light model relative to heavy industrials, Michelmersh maintains efficient asset utilization, though its niche focus limits scalability. Operating cash flow coverage of capex (1.4x) suggests prudent reinvestment without overleveraging.

Balance Sheet And Financial Health

Michelmersh’s balance sheet remains robust, with £6.0 million (GBp 6,004,000) in cash and equivalents against total debt of £2.3 million (GBp 2,264,000), yielding a net cash position. This conservative leverage profile provides flexibility to navigate cyclical downturns or pursue selective acquisitions. The absence of significant liquidity risks reinforces its financial stability.

Growth Trends And Dividend Policy

The company has maintained a consistent dividend policy, distributing 5p per share (GBp 5) annually, reflecting a payout ratio of ~77% of net income. Growth is tempered by the mature UK construction market, though opportunities exist in eco-friendly products and European expansion. Revenue growth will likely hinge on pricing power and mix shifts toward higher-margin offerings.

Valuation And Market Expectations

At a market cap of ~£100.9 million (GBp 100,850,667), Michelmersh trades at a P/E of ~16.5x, a premium to commoditized peers, justified by its niche positioning and profitability. The beta of 0.956 suggests lower volatility than the broader market, aligning with its steady cash flows and defensive end-market exposure.

Strategic Advantages And Outlook

Michelmersh’s strategic edge lies in its heritage brands, craftsmanship, and sustainable product focus, which resonate with high-end construction demand. While macroeconomic sensitivity persists, its net cash position and premium offerings provide resilience. Long-term prospects depend on urbanization trends, regulatory support for sustainable materials, and potential export growth, though operational execution remains critical.

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