investorscraft@gmail.com

Intrinsic ValueSomero Enterprises, Inc. (SOM.L)

Previous Close£227.50
Intrinsic Value
Upside potential
Previous Close
£227.50

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

Somero Enterprises operates in the industrial machinery sector, specializing in advanced concrete leveling and placing equipment. The company's proprietary products, such as the CopperHead and Laser Screed machines, cater to commercial construction projects, including warehouses, retail centers, and multi-story buildings. Its revenue model combines equipment sales, parts, accessories, and training services, targeting concrete contractors and self-performing general contractors globally. Somero's market position is strengthened by its technological innovation, particularly in 3D profiling and automated screeding systems, which enhance efficiency and precision in concrete placement. The company serves a niche but essential segment of the construction industry, where demand is driven by large-scale infrastructure and commercial developments. Its focus on remanufacturing and certified training further differentiates it from competitors, ensuring long-term customer relationships and recurring revenue streams. With operations spanning multiple regions, Somero benefits from diversified exposure to construction cycles, though it remains sensitive to macroeconomic trends affecting capital expenditures in the sector.

Revenue Profitability And Efficiency

In FY 2024, Somero reported revenue of 109.2 million GBP, with net income of 18.6 million GBP, reflecting a solid margin profile. Operating cash flow stood at 17.6 million GBP, supported by efficient working capital management. Capital expenditures were modest at 2.4 million GBP, indicating a lean operational structure. The company's profitability metrics underscore its ability to monetize its specialized product portfolio effectively.

Earnings Power And Capital Efficiency

Somero's diluted EPS of 0.33 GBP demonstrates its earnings power, driven by high-margin equipment sales and aftermarket services. The company maintains capital efficiency with minimal debt (2.8 million GBP) and a robust cash position (29.5 million GBP), enabling reinvestment in R&D and shareholder returns. Its asset-light model and focus on proprietary technology contribute to strong returns on invested capital.

Balance Sheet And Financial Health

Somero's balance sheet is healthy, with cash and equivalents of 29.5 million GBP outweighing total debt of 2.8 million GBP. This low-leverage position provides flexibility for strategic initiatives or economic downturns. The company's liquidity and conservative financial structure mitigate risks associated with cyclical demand in the construction sector.

Growth Trends And Dividend Policy

Growth is supported by demand for automated concrete solutions, though cyclicality in construction may cause variability. The company has a shareholder-friendly dividend policy, with a dividend per share of 6.04 GBP, reflecting its commitment to returning capital. Future growth may hinge on geographic expansion and product innovation to capture emerging market opportunities.

Valuation And Market Expectations

With a market cap of approximately 131.8 million GBP and a beta of 0.62, Somero is perceived as a lower-volatility industrial play. The valuation reflects expectations of steady demand for its niche products, though investor sentiment may be tempered by macroeconomic uncertainties affecting construction activity.

Strategic Advantages And Outlook

Somero's strategic advantages lie in its patented technologies and strong aftermarket services, which foster customer loyalty. The outlook remains cautiously optimistic, with potential growth from infrastructure investments and urbanization trends. However, the company must navigate supply chain challenges and competitive pressures to sustain its market leadership.

Sources

Company description, financial data from public filings, and market data from the London Stock Exchange.

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