investorscraft@gmail.com

Intrinsic ValueSmiths News plc (SNWS.L)

Previous Close£68.40
Intrinsic Value
Upside potential
Previous Close
£68.40

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

Smiths News plc operates as a leading wholesaler of newspapers and magazines in the UK and internationally, serving as a critical link between publishers and retailers. The company’s core revenue model is built on distribution efficiency, leveraging its extensive logistics network to ensure timely delivery of print media. Additionally, it diversifies its operations through inflight entertainment services for airlines and value-added solutions like merchandising and supply chain auditing for retail clients. Operating in the declining but resilient print media sector, Smiths News maintains a defensible market position by optimizing cost structures and adapting to digital shifts. Its entrenched relationships with publishers and retailers provide stability, while ancillary services mitigate reliance on traditional print distribution. The company’s focus on operational scalability and compliance solutions further strengthens its niche in a competitive communication services landscape.

Revenue Profitability And Efficiency

Smiths News reported revenue of £1.1 billion for the fiscal year, with net income of £25.5 million, reflecting modest profitability in a challenging industry. Operating cash flow stood at £18.1 million, supported by disciplined cost management, while capital expenditures were limited to £3.4 million, indicating a lean operational approach. The company’s ability to sustain margins amid sector headwinds underscores its efficiency in distribution logistics.

Earnings Power And Capital Efficiency

Diluted EPS of 10p demonstrates the company’s earnings resilience, though growth remains constrained by industry trends. With a capital-light model, Smiths News prioritizes cash flow generation over heavy reinvestment, as evidenced by its manageable capex. The firm’s focus on high-return ancillary services, such as inflight entertainment, enhances capital efficiency despite print media’s structural decline.

Balance Sheet And Financial Health

The balance sheet shows £7 million in cash against £48.5 million of total debt, suggesting moderate leverage. Net debt levels appear sustainable given stable cash flows, and the absence of aggressive expansion plans reduces refinancing risks. Liquidity remains adequate for operational needs, supported by consistent working capital management.

Growth Trends And Dividend Policy

Top-line growth is likely muted due to industry pressures, but cost optimization and ancillary services offer partial offsets. The dividend payout of 5p per share signals a commitment to shareholder returns, though sustainability depends on maintaining cash flow stability. The company’s ability to adapt to digitalization trends will be critical for long-term viability.

Valuation And Market Expectations

With a market cap of £146 million and a beta of 0.32, Smiths News is priced as a low-volatility, cash-generative business. Investors likely discount its prospects due to sector risks, but its dividend yield and operational efficiency provide a floor to valuation.

Strategic Advantages And Outlook

Smiths News benefits from entrenched distribution networks and diversification into adjacent services. While print media’s decline poses challenges, its cost leadership and compliance solutions offer defensive qualities. The outlook hinges on executing niche expansions and sustaining cash flows to support dividends.

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