investorscraft@gmail.com

Intrinsic ValueSIG plc (SHI.L)

Previous Close£9.69
Intrinsic Value
Upside potential
Previous Close
£9.69

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

SIG plc operates as a leading distributor of specialist insulation and building products across the UK and Mainland Europe, serving construction and related markets. The company’s diversified product portfolio includes insulation materials, roofing systems, dry linings, and industrial coatings, catering to developers, contractors, and independent merchants. With 426 trading sites, SIG leverages its extensive distribution network to maintain a strong regional presence, particularly in Germany, France, and Poland. The company’s focus on technical insulation and sustainable building solutions positions it as a key supplier in energy-efficient construction, a growing segment driven by regulatory and environmental demands. Despite competitive pressures from larger generalist distributors, SIG’s specialization allows it to command niche expertise in high-performance materials. Its merchanting model emphasizes direct customer relationships, enabling tailored solutions for complex projects. However, exposure to cyclical construction activity and raw material price volatility remains a structural challenge.

Revenue Profitability And Efficiency

SIG reported revenue of £2.61 billion for the period, reflecting its scale in the building materials distribution sector. However, the company posted a net loss of £48.6 million, underscoring margin pressures from input costs and operational inefficiencies. Operating cash flow of £75.5 million suggests some resilience in working capital management, though capital expenditures of £16.7 million indicate restrained reinvestment amid challenging market conditions.

Earnings Power And Capital Efficiency

The diluted EPS of -4.19p highlights SIG’s current earnings challenges, likely tied to macroeconomic headwinds in European construction. Negative profitability metrics suggest limited near-term capital efficiency, though the company’s asset-light distribution model could support recovery if demand stabilizes. The absence of dividends aligns with its focus on preserving liquidity during this downturn.

Balance Sheet And Financial Health

SIG’s balance sheet shows £86.8 million in cash against £585.7 million of total debt, indicating leveraged positioning. The debt load may constrain flexibility, particularly given cyclical end markets. Working capital dynamics and covenant compliance will be critical to monitor, especially if construction activity weakens further.

Growth Trends And Dividend Policy

Recent performance reflects stagnation, with no dividend payments signaling prioritization of balance sheet repair over shareholder returns. Long-term growth hinges on recovery in European construction spending and SIG’s ability to capitalize on insulation demand driven by energy efficiency regulations. Geographic diversification provides some buffer against regional downturns.

Valuation And Market Expectations

At a market cap of £175 million, SIG trades at a depressed valuation, likely pricing in near-term risks. The beta of 1.3 indicates higher volatility versus the broader market, consistent with its cyclical exposure. Investors appear skeptical about a rapid turnaround, given the net loss and leveraged balance sheet.

Strategic Advantages And Outlook

SIG’s specialization in insulation and technical building products offers differentiation, but macroeconomic uncertainty clouds the outlook. Success depends on executing cost controls, managing debt, and leveraging regulatory tailwinds in energy-efficient construction. A sustained recovery in European construction markets would be pivotal to restoring profitability.

Sources

Company filings, London Stock Exchange disclosures

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