Data is not available at this time.
One Heritage Group PLC is a UK-based property development and investment management company specializing in residential real estate, including apartments and co-living housing projects. Operating primarily in the North of England, the company targets urban regeneration opportunities, leveraging its expertise in high-density residential developments. Its business model combines property development with strategic investment management, focusing on underserved markets with strong demand for modern, affordable housing solutions. The firm differentiates itself through a hands-on approach to project execution, from acquisition to completion, ensuring alignment with local housing needs. As a relatively new entrant, founded in 2020, One Heritage competes in a fragmented market dominated by larger developers, positioning itself as a nimble operator capable of capitalizing on niche opportunities. The company’s subsidiary structure under One Heritage Property Development Limited provides operational flexibility, though its market share remains modest compared to established peers.
One Heritage reported revenue of £14.65 million (GBp 1,465,015,400) for the period, reflecting its active project pipeline. However, the company posted a net loss of £3.38 million (GBp -337,977,800), with diluted EPS at -0.088 GBp, indicating challenges in translating revenue into profitability. Operating cash flow was positive at £1.55 million (GBp 154,591,800), suggesting some operational efficiency, though capital expenditures were minimal at -£4,284 (GBp -428,400), likely due to phased project timelines.
The company’s negative net income and EPS highlight pressure on earnings power, likely due to development costs and market conditions. With limited capital expenditures, One Heritage appears to prioritize liquidity over aggressive expansion. The absence of dividend payouts aligns with its focus on reinvesting cash flows into project execution, though its ability to generate sustainable returns remains unproven given its early-stage losses.
One Heritage holds £88,161 (GBp 8,816,100) in cash and equivalents against total debt of £16.98 million (GBp 1,697,528,800), indicating a leveraged position typical of property developers. The debt burden may constrain flexibility, though the company’s operating cash flow provides some near-term liquidity. Investors should monitor debt servicing capacity, especially amid ongoing project delivery risks.
Growth is tied to the UK residential property market, where demand for co-living and urban housing persists. The lack of dividends reflects a reinvestment strategy, with potential upside hinging on project completions and sales. However, macroeconomic headwinds, including interest rate volatility, could dampen near-term momentum.
With a market cap of £796,773 (GBp 79,677,300) and a beta of 1.277, One Heritage is a small-cap stock with higher volatility than the broader market. The valuation likely discounts its unprofitability and leverage, though speculative interest may arise from its niche focus and regeneration potential.
One Heritage’s localized expertise and co-living focus offer differentiation, but execution risks and macroeconomic uncertainty temper optimism. Success depends on timely project delivery and stabilizing profitability. The company’s outlook is cautiously speculative, with upside contingent on operational improvements and market recovery.
Company filings, London Stock Exchange data
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
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 |