investorscraft@gmail.com

Intrinsic ValueTiton Holdings Plc (TON.L)

Previous Close£95.00
Intrinsic Value
Upside potential
Previous Close
£95.00

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

Titon Holdings Plc operates in the construction sector, specializing in the design, manufacture, and distribution of ventilation products and door and window fittings. The company serves a diverse clientele, including house builders, electrical contractors, and window manufacturers, primarily in the UK, South Korea, the US, and Europe. Its product portfolio includes passive and powered ventilation systems, as well as hardware materials, distributed under the Titon brand. The company’s market position is bolstered by its long-standing industry presence, established in 1972, and its focus on quality and innovation in building ventilation solutions. While it faces competition from larger industrial players, Titon maintains a niche presence through specialized offerings and export capabilities. The company’s reliance on construction activity ties its performance closely to macroeconomic trends in housing and infrastructure development.

Revenue Profitability And Efficiency

Titon reported revenue of £15.5 million (GBp 15476000) for the period, reflecting its mid-scale operations in the construction supply chain. However, the company recorded a net loss of £3.7 million (GBp -3702000), indicating profitability challenges. Operating cash flow stood at £602,000 (GBp 602000), suggesting some operational resilience, though capital expenditures were minimal at £92,000 (GBp -92000), reflecting restrained investment activity.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -0.33 (GBp -0.33) underscores its current earnings weakness. With limited capital expenditures, Titon’s capital efficiency appears constrained, though its operating cash flow provides a modest buffer. The negative earnings highlight pressure on margins, likely due to competitive pricing or elevated costs in its supply chain.

Balance Sheet And Financial Health

Titon maintains a conservative balance sheet, with cash and equivalents of £2.3 million (GBp 2281000) and total debt of £479,000 (GBp 479000), indicating a manageable leverage position. The net cash position provides liquidity, but the reported net loss raises questions about sustained financial health if profitability does not improve.

Growth Trends And Dividend Policy

The company’s growth trajectory appears muted, with no dividend payments (GBp 0) reflecting a focus on preserving capital. Given the net loss, near-term growth may depend on cost management or market recovery in construction activity. Export markets, particularly South Korea and the US, could offer expansion opportunities if demand stabilizes.

Valuation And Market Expectations

With a market cap of approximately £7.9 million (GBp 7919085), Titon trades at a modest valuation, likely reflecting its profitability challenges. The negative beta (-0.064) suggests low correlation with broader market movements, possibly due to its niche focus. Investor expectations remain cautious pending a turnaround in earnings.

Strategic Advantages And Outlook

Titon’s strategic advantages include its established brand and specialized product range in ventilation systems. However, the outlook remains uncertain due to macroeconomic pressures on construction spending. A return to profitability will hinge on operational efficiency gains or renewed demand in its core markets. The company’s export footprint provides diversification but also exposes it to global supply chain risks.

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