investorscraft@gmail.com

Intrinsic ValueTrifast plc (TRI.L)

Previous Close£75.20
Intrinsic Value
Upside potential
Previous Close
£75.20

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Trifast plc operates as a global manufacturer and distributor of industrial fasteners and category C components, serving diverse industries such as automotive, energy, infrastructure, and technology. The company’s product portfolio includes screws, bolts, nuts, washers, seals, and specialized fasteners for sheet metal and plastic applications. Its revenue model is built on supplying high-volume, mission-critical components to OEMs and distributors, leveraging engineering expertise and a multinational supply chain. Trifast competes in a fragmented but essential niche of the industrials sector, where reliability, precision, and just-in-time delivery are key differentiators. The company’s presence across the UK, Europe, North America, and Asia positions it as a mid-tier player with regional adaptability, though it faces pricing pressure from larger global competitors and low-cost manufacturers. Its focus on technical solutions and customer-specific designs provides some insulation against commoditization, but macroeconomic cyclicality remains a persistent challenge.

Revenue Profitability And Efficiency

Trifast reported revenue of £233.7 million for FY 2024, but net income was negative at £4.4 million, reflecting operational challenges or cost pressures. Operating cash flow of £28.6 million suggests underlying cash generation remains viable, though capital expenditures of £4.6 million indicate moderate reinvestment needs. The diluted EPS of -3.29p underscores profitability headwinds, likely tied to input costs or competitive dynamics in the industrial components market.

Earnings Power And Capital Efficiency

The negative net income and EPS highlight strained earnings power, possibly due to margin compression or one-time restructuring costs. Operating cash flow coverage of capital expenditures (6.2x) signals adequate liquidity for maintenance spending, but the lack of net profitability raises questions about long-term capital efficiency. The company’s ability to improve returns will depend on pricing discipline and operational streamlining.

Balance Sheet And Financial Health

Trifast holds £20.9 million in cash against £60.3 million of total debt, indicating a leveraged position with moderate liquidity. The net debt-to-equity ratio suggests reliance on borrowing, though operating cash flow provides some deleveraging capacity. The balance sheet appears functional but may require tighter working capital management to navigate cyclical downturns or supply chain disruptions.

Growth Trends And Dividend Policy

Revenue trends are undisclosed, but the dividend of 2p per share implies a commitment to shareholder returns despite the loss-making year. Dividend sustainability hinges on a profitability rebound, as the payout is not currently covered by earnings. Growth prospects may depend on geographic expansion or product-line diversification, though the company’s cyclical exposure limits near-term visibility.

Valuation And Market Expectations

With a market cap of £93.6 million, Trifast trades at a depressed valuation, reflecting its FY 2024 losses and sector headwinds. The beta of 0.745 suggests lower volatility than the broader market, but investors likely await clearer signs of margin recovery or top-line growth before assigning a higher multiple.

Strategic Advantages And Outlook

Trifast’s engineering capabilities and multinational footprint provide a foundation for recovery, but execution risks persist. Strategic priorities likely include cost rationalization and higher-margin product mix shifts. The outlook remains cautious, with industrial demand and input cost trends serving as key swing factors for profitability in the medium term.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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