investorscraft@gmail.com

Intrinsic ValueMorgan Sindall Group plc (MGNS.L)

Previous Close£4,930.00
Intrinsic Value
Upside potential
Previous Close
£4,930.00

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

Morgan Sindall Group plc is a diversified UK construction and regeneration company with a strong presence across five key segments: Construction & Infrastructure, Fit Out, Property Services, Partnership Housing, and Urban Regeneration. The company serves a broad range of markets, including infrastructure (highways, rail, energy), social housing, commercial fit-outs, and mixed-use urban developments. Its integrated model combines construction expertise with long-term regeneration partnerships, positioning it as a key player in UK infrastructure and housing. The company differentiates itself through its ability to deliver complex, multi-phase projects while maintaining a focus on sustainability and community impact. With a balanced portfolio spanning public and private sectors, Morgan Sindall mitigates cyclical risks while capitalizing on UK government spending in infrastructure and affordable housing. Its Urban Regeneration segment, in particular, aligns with national priorities for urban renewal, giving it a strategic edge in public-private partnerships.

Revenue Profitability And Efficiency

Morgan Sindall reported revenue of £4.55 billion for the period, with net income of £131.7 million, reflecting a net margin of approximately 2.9%. Operating cash flow stood at £128.8 million, demonstrating solid cash conversion. Capital expenditures were modest at £18.2 million, indicating a capital-light model focused on project execution rather than heavy asset ownership. The company’s efficiency is further underscored by its ability to maintain profitability in a competitive and often low-margin industry.

Earnings Power And Capital Efficiency

Diluted EPS of 272p highlights the company’s earnings resilience, supported by a diversified revenue base. With £544.2 million in cash and equivalents against £118.5 million in total debt, Morgan Sindall maintains a robust liquidity position. The low leverage ratio and strong cash reserves provide flexibility for selective investments or opportunistic acquisitions, while the capital-light model ensures high returns on invested capital.

Balance Sheet And Financial Health

The balance sheet is healthy, with a net cash position of £425.7 million (£544.2 million cash minus £118.5 million debt). This conservative financial structure reduces risk in a cyclical industry. The company’s working capital management appears effective, given its positive operating cash flow, though further details on receivables and payables would provide deeper insight into liquidity trends.

Growth Trends And Dividend Policy

Morgan Sindall’s growth is tied to UK infrastructure and housing demand, with potential upside from government-backed projects. The dividend per share of 131.5p suggests a shareholder-friendly policy, though the payout ratio should be evaluated against earnings sustainability. The lack of explicit revenue growth figures in the provided data warrants caution, but the company’s segment diversification supports stable long-term prospects.

Valuation And Market Expectations

At a market cap of £1.78 billion, the stock trades at a P/E of approximately 13.5x (based on diluted EPS of 272p), aligning with sector averages. The beta of 1.02 indicates market-aligned volatility. Investors likely price in steady execution and exposure to UK construction tailwinds, though macroeconomic risks (e.g., interest rates, public spending cuts) could weigh on sentiment.

Strategic Advantages And Outlook

Morgan Sindall’s key strengths lie in its diversified operations, strong public-sector relationships, and focus on regeneration projects with long-term visibility. The outlook depends on UK construction activity, but its net cash position and disciplined bidding provide downside protection. Strategic priorities likely include sustainable construction practices and selective expansion in high-margin niches like urban regeneration.

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