investorscraft@gmail.com

Intrinsic ValueScS Group plc (SCS.L)

Previous Close£270.00
Intrinsic Value
Upside potential
Previous Close
£270.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

ScS Group plc operates as a leading UK-based specialty retailer, focusing on upholstered furniture and flooring products. The company serves the mid-market segment through a hybrid model of 100 physical stores and an e-commerce platform, scs.co.uk. Its product portfolio includes proprietary brands like Endurance, Inspire, and SiSi Italia, alongside licensed third-party labels such as La-Z-Boy and G Plan, offering a diversified range of sofas, carpets, and hard flooring solutions. ScS competes in the highly fragmented £12bn UK furniture and flooring market, leveraging its value-driven proposition, in-house credit financing, and strong regional store presence to differentiate from pure-play online rivals and premium competitors. The company’s vertically integrated supply chain and strategic partnerships with manufacturers enable competitive pricing, while its focus on customer financing (representing ~80% of sales) enhances affordability and repeat purchases. Despite macroeconomic pressures on discretionary spending, ScS maintains a resilient market position due to its targeted promotions, lean cost structure, and ability to capture trade-down demand from higher-priced alternatives.

Revenue Profitability And Efficiency

ScS reported revenue of £325.9m for FY2023, with net income of £4.5m, reflecting margin pressures from inflationary cost increases and subdued consumer demand. Operating cash flow remained robust at £40.1m, supported by disciplined inventory management and working capital optimization. Capex of £9.3m was directed toward store refreshes and digital capabilities, maintaining a capital-light model with minimal new store openings.

Earnings Power And Capital Efficiency

The company generated diluted EPS of 12p, with ROCE likely constrained by softer profitability. Its asset-light model and focus on inventory turnover (evidenced by negative working capital cycles) help mitigate cyclical downturns. Customer financing income provides a secondary earnings stream, though credit risk exposure is managed through stringent affordability checks.

Balance Sheet And Financial Health

ScS holds £69.5m in cash against £101.3m of debt, resulting in a net debt position of £31.8m. The balance sheet remains investment-grade, with lease-adjusted leverage ratios within manageable levels. Liquidity is sufficient to cover near-term obligations, including dividend payments and modest capex commitments.

Growth Trends And Dividend Policy

Like-for-like sales trends have been volatile amid housing market weakness, though online penetration continues to grow steadily. The company maintains a shareholder-friendly dividend policy, distributing 15p per share (~4% yield), underpinned by strong cash generation. Management prioritizes maintaining payouts over aggressive expansion during downturns.

Valuation And Market Expectations

At a £95.6m market cap, ScS trades at ~0.3x revenue and ~21x trailing earnings, reflecting skepticism about near-term earnings recovery. The sub-1 beta indicates lower volatility versus the broader market, though equity upside depends on a rebound in UK discretionary spending.

Strategic Advantages And Outlook

ScS’s key strengths include its value positioning, omnichannel flexibility, and captive financing arm. Near-term challenges persist from cost inflation and weak housing transactions, but market share gains from smaller competitors and pent-up replacement demand could drive recovery. Strategic focus remains on margin protection through sourcing efficiencies and targeted marketing.

Sources

Company annual report (FY2023), London Stock Exchange filings, industry reports

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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