investorscraft@gmail.com

Intrinsic ValueNorman Broadbent plc (NBB.L)

Previous Close£245.00
Intrinsic Value
Upside potential
Previous Close
£245.00

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

Norman Broadbent plc operates in the competitive staffing and employment services sector, specializing in high-value executive search and leadership advisory services. The company differentiates itself through a diversified portfolio that includes board advisory, interim management, leadership search, and talent development solutions. Its focus on senior-level placements and bespoke consulting services positions it as a niche player in the UK and international markets, catering to clients requiring specialized human capital expertise. The firm’s long-standing presence since 1936 underscores its institutional knowledge, though it operates in a fragmented industry dominated by larger global players. Norman Broadbent’s revenue model relies on fee-based engagements, often tied to successful placements or advisory mandates, which can lead to cyclical earnings depending on corporate hiring trends. While its market share is modest compared to multinational staffing firms, its targeted approach allows for deeper client relationships in executive recruitment and leadership consulting.

Revenue Profitability And Efficiency

Norman Broadbent reported revenue of £10.9 million for the period, reflecting its mid-scale operations in the executive search industry. The company posted a net loss of £158,000, with diluted EPS of -0.25p, indicating profitability challenges amid competitive pressures. Operating cash flow was marginally positive at £21,000, though capital expenditures of £50,000 suggest limited reinvestment capacity.

Earnings Power And Capital Efficiency

The negative earnings and thin operating cash flow highlight constraints in scaling profitability. The absence of dividend payouts aligns with the company’s focus on stabilizing its financial performance. Capital efficiency metrics remain subdued, with minimal free cash flow generation in the reported period.

Balance Sheet And Financial Health

The balance sheet shows £236,000 in cash against £619,000 of total debt, implying a leveraged position with modest liquidity. The net debt position warrants monitoring, though the company’s small-scale operations may limit near-term refinancing risks. Shareholders’ equity is likely under pressure given recurring losses.

Growth Trends And Dividend Policy

Growth appears stagnant, with no dividend distributions and a focus on cost management. The lack of dividend payouts suggests prioritization of operational turnaround over shareholder returns. Market cap of £93.7 million reflects investor caution amid uncertain earnings recovery.

Valuation And Market Expectations

The negative beta of -0.24 implies low correlation with broader market movements, possibly due to the company’s niche focus. Valuation multiples are not meaningful given the lack of profitability, leaving the stock price driven by speculative factors or potential restructuring efforts.

Strategic Advantages And Outlook

Norman Broadbent’s deep expertise in executive search provides a competitive edge, but macroeconomic headwinds in hiring demand pose risks. The outlook hinges on improving fee visibility and cost discipline, with potential upside from strategic partnerships or sector consolidation.

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