Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company annual report (FY2023), London Stock Exchange filings, industry reports
show cash flow forecast
| Fiscal year | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | |
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 |