Data is not available at this time.
Mothercare plc operates as a global franchisor specializing in products for mothers-to-be and children, offering a diverse range of clothing, footwear, home, travel, and toy products under the Mothercare brand. The company’s asset-light franchise model spans approximately 700 Mothercare stores and 400 additional branded outlets across 37 countries, supported by e-commerce platforms. This strategy allows Mothercare to maintain a broad international footprint while minimizing capital-intensive retail operations. Positioned in the competitive specialty retail sector, the company leverages its long-established brand recognition and trusted reputation to cater to parents seeking quality and convenience. Unlike traditional retailers, Mothercare’s franchise-centric approach shifts operational risks to partners while securing steady royalty-based revenue. The company competes with both global and local baby-care retailers but differentiates itself through its heritage, curated product range, and omnichannel presence. Despite challenges in the consumer cyclical sector, Mothercare’s franchising model provides scalability and resilience in diverse markets.
Mothercare reported revenue of £56.2 million for FY 2024, with net income of £3.3 million, reflecting a lean but profitable operation. The company’s diluted EPS stood at 0.58p, supported by disciplined cost management. Operating cash flow of £4.8 million and minimal capital expenditures (£0.1 million) underscore the efficiency of its franchise model, which requires limited reinvestment in physical assets.
The company’s earnings power is driven by royalty streams from franchisees, yielding stable margins. With negligible capex, Mothercare maintains high capital efficiency, focusing on brand monetization rather than inventory or store ownership. However, its modest net income suggests reliance on scale and franchisee performance to sustain profitability.
Mothercare’s balance sheet shows £5.0 million in cash against £19.9 million in total debt, indicating a leveraged position. The absence of dividends aligns with its strategy to preserve liquidity. While the debt load is notable, the franchise model’s low operational overhead mitigates near-term liquidity risks.
Growth is tied to expanding franchise partnerships and digital sales, though revenue remains subdued compared to pre-pandemic levels. The company has suspended dividends, prioritizing debt management and reinvestment in brand development over shareholder payouts.
With a market cap of £15.1 million and a beta of 0.46, Mothercare is viewed as a low-volatility niche player. The market appears to discount its growth potential, likely due to sector headwinds and reliance on franchisee success.
Mothercare’s asset-light model and global brand provide resilience, but its outlook hinges on franchisee vitality and e-commerce traction. Strategic focus on emerging markets and digital integration could offset stagnant growth in mature regions.
Company filings, London Stock Exchange disclosures
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |