investorscraft@gmail.com

Intrinsic ValueTI Fluid Systems plc (TIFS.L)

Previous Close£199.60
Intrinsic Value
Upside potential
Previous Close
£199.60

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

TI Fluid Systems plc is a leading global manufacturer of fluid storage, carrying, and delivery systems for the automotive industry, specializing in solutions for light-duty vehicles. The company operates through two core segments: Fluid Carrying Systems (FCS) and Fuel Tank and Delivery Systems (FTDS). FCS focuses on brake and fuel lines, thermal management products, and powertrain components, while FTDS provides fuel tanks, pump modules, and aftermarket solutions. Serving major automotive OEMs, TI Fluid Systems leverages its engineering expertise to address evolving industry demands, including hybrid and electric vehicle technologies. The company’s diversified product portfolio and strong R&D capabilities position it as a critical supplier in the automotive supply chain. Its market position is reinforced by long-standing relationships with global automakers and a focus on innovation, particularly in emission reduction and thermal management systems. Despite cyclical industry pressures, TI Fluid Systems maintains resilience through geographic diversification and a balanced exposure to both traditional and next-generation vehicle platforms.

Revenue Profitability And Efficiency

In FY 2024, TI Fluid Systems reported revenue of £3.36 billion, reflecting its scale in the automotive components sector. Net income stood at £32.3 million, with diluted EPS of 6.35p, indicating modest profitability amid industry headwinds. Operating cash flow was robust at £213.1 million, supporting liquidity, while capital expenditures of £120.7 million highlight ongoing investments in capacity and innovation. The company’s ability to generate cash despite margin pressures underscores operational efficiency.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 6.35p suggests moderate earnings power, constrained by competitive and cyclical industry dynamics. Operating cash flow coverage of capital expenditures demonstrates disciplined capital allocation. However, elevated total debt of £1.19 billion relative to cash reserves (£401.9 million) indicates leverage, necessitating careful balance sheet management to sustain growth and shareholder returns.

Balance Sheet And Financial Health

TI Fluid Systems’ balance sheet shows £401.9 million in cash and equivalents against £1.19 billion in total debt, reflecting a leveraged but manageable position. The company’s liquidity is supported by strong operating cash flow, though debt levels warrant monitoring. Its financial health is adequate for near-term obligations, but long-term stability depends on maintaining cash generation and prudent debt management.

Growth Trends And Dividend Policy

Growth is tied to automotive production trends and adoption of hybrid/electric vehicles, with revenue stability hinging on OEM demand. The company paid a dividend of 6p per share, signaling a commitment to shareholder returns despite earnings volatility. Future growth may depend on technological advancements and expansion into emerging markets, though cyclical risks persist.

Valuation And Market Expectations

With a market cap of approximately £983 million and a beta of 0.89, TI Fluid Systems is viewed as a moderate-risk investment. Valuation metrics reflect market expectations of steady but unspectacular growth, aligned with broader auto parts sector trends. Investor sentiment may hinge on the company’s ability to capitalize on EV-related opportunities while managing legacy segment performance.

Strategic Advantages And Outlook

TI Fluid Systems’ strategic advantages include its entrenched OEM relationships, technological expertise in fluid systems, and a diversified product mix. The outlook is cautiously optimistic, with growth potential in EV thermal management and emission control systems. However, macroeconomic uncertainties and auto sector cyclicality remain key challenges. Success will depend on innovation execution and cost management in a competitive landscape.

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