investorscraft@gmail.com

Intrinsic ValueSigmaRoc plc (SRC.L)

Previous Close£143.00
Intrinsic Value
Upside potential
Previous Close
£143.00

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

SigmaRoc plc operates as a diversified construction materials group, focusing on aggregates, pre-cast concrete, and value-added building products across the UK, Northern Europe, and Belgium. The company integrates vertical operations, including logistics, road contracting, and waste recycling, to enhance efficiency and sustainability in its supply chain. Its revenue model is driven by both direct sales and service-based offerings, positioning it as a mid-market consolidator in a fragmented industry. SigmaRoc leverages regional expertise and strategic acquisitions to expand its footprint, targeting niche markets with high barriers to entry. The firm’s emphasis on recycling and circular economy practices aligns with evolving regulatory and environmental trends, strengthening its competitive edge. While it faces cyclical demand tied to construction activity, its diversified service portfolio provides resilience against sector-specific downturns.

Revenue Profitability And Efficiency

SigmaRoc reported revenue of £962.5 million (GBp) for the latest fiscal period, with net income of £23.3 million (GBp), reflecting a modest but stable margin. Operating cash flow of £117 million (GBp) underscores operational efficiency, though capital expenditures of £71.6 million (GBp) indicate ongoing investments in capacity and sustainability initiatives. The absence of dividends suggests reinvestment priorities.

Earnings Power And Capital Efficiency

Diluted EPS of 1.94p highlights constrained but positive earnings power, supported by cash flow generation. The company’s capital allocation appears focused on growth, with limited leverage to shareholder returns. Debt levels relative to cash reserves suggest manageable leverage, though interest coverage remains a monitorable metric.

Balance Sheet And Financial Health

SigmaRoc maintains £131.4 million (GBp) in cash against total debt of £641.8 million (GBp), indicating a leveraged but liquid position. The balance sheet reflects acquisitive growth, with debt likely funding recent expansions. Asset turnover and working capital metrics would provide further clarity on liquidity management.

Growth Trends And Dividend Policy

Top-line growth is tied to construction sector demand and M&A activity, with no dividend policy currently in place. The company’s strategy emphasizes inorganic expansion, as seen in its historical name change and regional diversification. Investors should monitor acquisition integration and organic volume trends for sustained momentum.

Valuation And Market Expectations

At a market cap of ~£1.15 billion (GBp), SigmaRoc trades at a premium to pure-play peers, likely reflecting its consolidation strategy. A beta of 1.225 indicates higher volatility versus the broader market, consistent with cyclical exposure. Valuation multiples should be benchmarked against sector-specific drivers like infrastructure spending and input costs.

Strategic Advantages And Outlook

SigmaRoc’s regional diversification and vertical integration mitigate single-market risks, while its recycling services align with sustainability mandates. Near-term performance hinges on construction activity and acquisition synergies. Long-term upside depends on operational scaling and margin improvement, though macroeconomic headwinds remain a watchpoint.

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