investorscraft@gmail.com

Intrinsic ValueStelrad Group PLC (SRAD.L)

Previous Close£141.00
Intrinsic Value
Upside potential
Previous Close
£141.00

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

Stelrad Group PLC is a leading manufacturer and distributor of radiators, operating primarily in the UK, Ireland, Europe, and Turkey. The company specializes in steel panel radiators, low surface temperature radiators, towel warmers, and decorative steel tubular radiators, marketed under well-established brands such as Stelrad, Henrad, Termo Teknik, and Hudevad. With a heritage dating back to 1936, Stelrad has built a strong reputation for quality and reliability in the heating solutions sector. The company serves both residential and commercial markets, leveraging its extensive distribution network to maintain a competitive edge. Stelrad’s product portfolio is designed to meet diverse customer needs, from energy-efficient heating solutions to aesthetically pleasing designs, positioning it as a key player in the construction and industrial sectors. Its market presence is reinforced by a combination of brand loyalty, technical expertise, and a focus on sustainable heating solutions, aligning with broader industry trends toward energy efficiency and environmental responsibility.

Revenue Profitability And Efficiency

Stelrad reported revenue of £290.6 million for the period, with a net income of £16.5 million, reflecting a net margin of approximately 5.7%. The company generated £25.4 million in operating cash flow, demonstrating solid cash conversion. Capital expenditures were modest at £5.9 million, indicating a balanced approach to reinvestment and operational efficiency. These metrics suggest stable profitability and effective cost management.

Earnings Power And Capital Efficiency

The company’s diluted EPS stood at 13p, supported by its ability to maintain earnings despite macroeconomic pressures. Stelrad’s capital efficiency is evident in its disciplined capex strategy, with free cash flow generation supporting both debt management and shareholder returns. The balance between earnings and reinvestment highlights prudent capital allocation.

Balance Sheet And Financial Health

Stelrad’s balance sheet shows £18.6 million in cash and equivalents against £85.5 million in total debt, indicating a manageable leverage position. The company’s liquidity appears adequate, with operating cash flow covering interest obligations. The financial structure suggests a focus on maintaining stability while supporting growth initiatives.

Growth Trends And Dividend Policy

Stelrad’s growth is tied to demand for energy-efficient heating solutions, with potential upside from European energy transition policies. The company paid a dividend of 7.79p per share, reflecting a commitment to returning capital to shareholders. Future growth may hinge on market expansion and product innovation, supported by its strong brand portfolio.

Valuation And Market Expectations

With a market cap of £178.3 million and a beta of 0.276, Stelrad is perceived as a lower-risk investment within the industrials sector. The valuation reflects steady performance expectations, with investors likely focused on the company’s ability to sustain margins and capitalize on regulatory tailwinds in energy efficiency.

Strategic Advantages And Outlook

Stelrad’s strategic advantages include its established brands, diversified product range, and entrenched distribution network. The outlook remains cautiously optimistic, with opportunities in energy-efficient heating solutions offsetting potential macroeconomic headwinds. The company’s focus on sustainability and innovation positions it well for long-term growth in a evolving market.

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