investorscraft@gmail.com

Intrinsic ValueJ. Smart & Co. (Contractors) PLC (SMJ.L)

Previous Close£132.50
Intrinsic Value
Upside potential
Previous Close
£132.50

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

J. Smart & Co. (Contractors) PLC operates in the UK construction and property development sector, specializing in public works, commercial properties, and residential projects. The company generates revenue through contracting services, property development, and leasing industrial and commercial spaces. Its diversified portfolio includes shopping centers, offices, and warehouses, catering to both public and private clients. With a history dating back to 1947, the firm has established a niche in medium-sized building and civil engineering projects, supported by ancillary services like plumbing support. The UK construction market is highly competitive, but J. Smart & Co. maintains a stable position through its long-standing client relationships and regional expertise. Its focus on serviced office spaces and mixed-use developments aligns with evolving urban demand, though exposure to cyclical construction risks remains a factor. The company’s integrated approach—combining contracting, development, and leasing—provides multiple revenue streams while mitigating sector volatility.

Revenue Profitability And Efficiency

In its latest fiscal year, J. Smart & Co. reported revenue of £22.02 million, with net income of £1.67 million, reflecting a modest but stable profitability margin. Operating cash flow was negative (£510k), likely due to timing differences in project cycles, while capital expenditures (£1.55 million) indicate ongoing investments in property development. The company’s cash position (£12.93 million) suggests liquidity to manage short-term obligations.

Earnings Power And Capital Efficiency

Diluted EPS stood at 4.22p, demonstrating modest earnings power relative to its market cap. The negative free cash flow (operating cash flow minus capex) highlights cyclical pressures in construction, though the firm’s low beta (0.072) implies lower volatility compared to the broader market. Capital efficiency metrics are subdued, but the asset-light contracting model helps mitigate risks.

Balance Sheet And Financial Health

The balance sheet shows £12.93 million in cash against £5.64 million in total debt, indicating a conservative leverage profile. Net cash positions provide flexibility, though the modest scale of operations limits aggressive growth. The company’s financial health appears stable, with sufficient liquidity to cover near-term liabilities and fund selective developments.

Growth Trends And Dividend Policy

Growth trends are muted, reflecting the mature UK construction market. The dividend payout (3p per share) signals a commitment to shareholder returns, supported by earnings and a strong cash reserve. However, revenue stagnation and cyclical headwinds may constrain dividend growth unless project pipelines expand.

Valuation And Market Expectations

With a market cap of £46.74 million, the stock trades at a modest multiple of earnings, aligning with its niche positioning. The low beta suggests investor perception of lower risk, but limited growth prospects may cap valuation upside. Market expectations appear tempered, focusing on stability rather than expansion.

Strategic Advantages And Outlook

J. Smart & Co.’s strategic advantages include its diversified revenue streams and regional expertise in Scottish construction. The outlook remains cautious, with cyclical pressures offset by a solid balance sheet. Serviced offices and mixed-use developments could drive incremental growth, but macroeconomic uncertainty in UK construction warrants vigilance.

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