investorscraft@gmail.com

Intrinsic ValueTyman plc (TYMN.L)

Previous Close£398.00
Intrinsic Value
Upside potential
Previous Close
£398.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Tyman plc is a leading supplier of engineered fenestration components and access solutions, serving the global construction industry through its three divisions: Tyman North America, Tyman UK & Ireland, and Tyman International. The company specializes in manufacturing and distributing high-performance hardware, sealing systems, and smart access products for residential and commercial buildings, enhancing functionality, security, and sustainability. Its diversified portfolio includes locking systems, hinges, extruded profiles, and specialty access solutions, catering to a broad customer base across multiple geographies. Tyman operates under well-established brands such as ERA, Fab & Fix, Schlegel, and Giesse, reinforcing its reputation for quality and innovation. The company’s market position is strengthened by its focus on technical expertise, product differentiation, and long-standing relationships with manufacturers and distributors. While it faces competition from regional and global players, Tyman’s integrated supply chain and commitment to R&D provide a competitive edge in the fragmented fenestration components market. Its strategic presence in North America, the UK, and Europe allows it to capitalize on regional construction trends while mitigating sector-specific risks.

Revenue Profitability And Efficiency

Tyman reported revenue of £657.6 million for FY 2023, with a net income of £38.2 million, reflecting a net margin of approximately 5.8%. Operating cash flow stood at £100.5 million, demonstrating solid cash generation despite a capital expenditure of £15.6 million. The company’s ability to convert revenue into cash underscores its operational efficiency, though margin pressures from input costs and competitive dynamics remain a consideration.

Earnings Power And Capital Efficiency

Diluted EPS for the year was 19p, indicating moderate earnings power relative to its market capitalization. The company’s capital efficiency is supported by its asset-light model and disciplined investment in working capital. However, the beta of 1.38 suggests higher volatility compared to the broader market, reflecting sector sensitivity to macroeconomic cycles.

Balance Sheet And Financial Health

Tyman maintains a balanced financial structure, with £63.7 million in cash and equivalents against total debt of £231.4 million. The leverage ratio appears manageable, supported by stable cash flows. The company’s liquidity position provides flexibility for strategic initiatives, though interest rate exposure on its debt could pose a risk in a tightening monetary environment.

Growth Trends And Dividend Policy

Growth is tied to construction activity, with regional performance varying by market conditions. The dividend per share of 14p reflects a commitment to shareholder returns, though payout sustainability depends on earnings stability. The company’s ability to expand in high-growth segments, such as energy-efficient fenestration, will be critical for long-term growth.

Valuation And Market Expectations

With a market cap of approximately £775.9 million, Tyman trades at a P/E multiple that aligns with mid-cap industrials. Investor expectations likely hinge on execution in key markets and margin improvement, given the competitive and cyclical nature of the construction supply sector.

Strategic Advantages And Outlook

Tyman’s strategic advantages include its diversified geographic footprint, strong brand portfolio, and focus on innovation in sustainable building solutions. The outlook remains cautiously optimistic, contingent on construction demand and the company’s ability to navigate cost inflation. Long-term success will depend on leveraging its technical expertise to capture growth in energy-efficient and smart building trends.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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