investorscraft@gmail.com

Intrinsic ValueUltimate Products Plc (ULTP.L)

Previous Close£54.00
Intrinsic Value
Upside potential
Previous Close
£54.00

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

Ultimate Products Plc operates in the consumer cyclical sector, specializing in branded homeware products across the UK and international markets. The company’s diversified portfolio includes durable household goods under well-known brands such as Beldray, Salter, Russell Hobbs, and Intempo, catering to various consumer needs from kitchen essentials to travel accessories. Its multi-brand strategy allows it to serve a broad customer base through both retail and online channels, enhancing its market penetration. Positioned as a supplier of affordable yet quality homeware, Ultimate Products leverages its strong brand equity and distribution network to maintain competitiveness in a fragmented industry. The company’s focus on innovation and brand extensions, such as PROlectrix for floorcare and Dreamtime for bedding, further strengthens its market relevance. With headquarters in Oldham, UK, it combines local expertise with a global supply chain to optimize cost efficiency and product availability.

Revenue Profitability And Efficiency

Ultimate Products reported revenue of £155.5 million for the period, with net income of £10.5 million, reflecting a stable profitability margin. Operating cash flow stood at £14.2 million, supported by disciplined cost management and efficient working capital practices. Capital expenditures were modest at £1.3 million, indicating a lean operational approach. The company’s ability to generate consistent cash flow underscores its operational resilience in a competitive market.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 12p demonstrates its earnings capability, supported by a diversified product mix and strong brand performance. With a market capitalization of £61.1 million, Ultimate Products maintains a balanced capital structure, focusing on reinvestment and shareholder returns. Its capital efficiency is evident in the manageable debt levels and sustained profitability, positioning it well for future growth.

Balance Sheet And Financial Health

Ultimate Products holds £4.7 million in cash and equivalents, with total debt of £19.4 million, reflecting a prudent leverage ratio. The balance sheet remains healthy, with sufficient liquidity to meet short-term obligations and invest in growth initiatives. The company’s financial stability is further reinforced by its consistent cash flow generation and controlled capital expenditures.

Growth Trends And Dividend Policy

The company has demonstrated steady growth, supported by its multi-brand strategy and expanding product lines. A dividend per share of 6p highlights its commitment to shareholder returns, aligning with its profitability and cash flow stability. Future growth may hinge on brand expansion and leveraging e-commerce channels to capture broader market segments.

Valuation And Market Expectations

With a beta of 0.797, Ultimate Products exhibits lower volatility compared to the broader market, appealing to risk-averse investors. The current valuation reflects its stable earnings and growth potential, though market expectations may be tempered by sector cyclicality and competitive pressures.

Strategic Advantages And Outlook

Ultimate Products benefits from a strong brand portfolio and efficient supply chain, providing a competitive edge in the homeware market. The outlook remains positive, driven by product innovation and strategic partnerships. However, macroeconomic factors and consumer spending trends will be critical to sustaining growth in the coming periods.

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