investorscraft@gmail.com

Intrinsic ValueSenior plc (SNR.L)

Previous Close£245.00
Intrinsic Value
Upside potential
Previous Close
£245.00

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

Senior plc operates as a specialized engineering firm serving high-technology sectors, primarily aerospace and defense, with a secondary focus on land vehicle and power and energy markets. The company’s Aerospace division supplies critical components such as ducting systems, precision-machined engine parts, and fluid control products, catering to OEMs in commercial and military aviation. Its Flexonics division focuses on thermal and fluid management solutions, including exhaust systems and flexible couplings, serving industrial and transportation applications. Senior plc differentiates itself through precision engineering and long-term contracts with blue-chip clients, reinforcing its position as a trusted supplier in cyclical but resilient end markets. The company’s dual-segment approach balances exposure to aerospace’s growth potential and Flexonics’ diversification across industrial sectors, mitigating sector-specific risks. Its UK base and global footprint enable it to capitalize on defense spending trends and aerospace supply chain localization demands.

Revenue Profitability And Efficiency

Senior plc reported revenue of £977.1 million (GBp) for the period, with net income of £25.9 million, reflecting a modest net margin of approximately 2.7%. Operating cash flow stood at £49.4 million, though capital expenditures of £41.5 million indicate ongoing reinvestment needs. The company’s profitability metrics suggest operational leverage potential, but margins remain sensitive to input costs and aerospace cycle dynamics.

Earnings Power And Capital Efficiency

Diluted EPS of 6.11 GBp underscores modest earnings power, with ROIC likely constrained by the capital-intensive nature of its operations. The Aerospace division’s higher-margin contracts may improve returns, but Flexonics’ exposure to industrial demand cycles introduces variability. Operating cash flow coverage of capex (1.2x) indicates balanced reinvestment, though debt servicing costs could pressure earnings in rising-rate environments.

Balance Sheet And Financial Health

The balance sheet shows £45.5 million in cash against £275.1 million of total debt, implying a net debt position of £229.6 million. Leverage appears manageable given EBITDA coverage, but liquidity metrics warrant monitoring amid cyclical end markets. The company’s asset base is likely weighted toward PP&E, typical of manufacturing-heavy operations.

Growth Trends And Dividend Policy

Growth is tied to aerospace OEM production rates and defense budgets, with near-term trends supported by commercial aviation recovery. The 2.4 GBp dividend per share suggests a conservative payout ratio, prioritizing balance sheet flexibility over yield. Historical reinvestment patterns indicate a focus on organic growth and selective M&A to bolster technological capabilities.

Valuation And Market Expectations

At a market cap of ~£659 million, the stock trades at ~0.67x revenue, reflecting sector-typical multiples for mid-tier aerospace suppliers. Beta of 1.151 implies higher volatility versus the broader market, consistent with cyclical industrials. Valuation likely discounts execution risks in margin expansion and supply chain normalization.

Strategic Advantages And Outlook

Senior’s niche expertise in precision components and long-term client relationships provide defensive qualities, though exposure to Boeing/Airbus production schedules remains a swing factor. Strategic initiatives to enhance automation and sustainable technologies could drive margin improvements. The outlook hinges on aerospace demand stability and Flexonics’ ability to diversify revenue streams.

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