investorscraft@gmail.com

Intrinsic ValueVictorian Plumbing Group plc (VIC.L)

Previous Close£83.40
Intrinsic Value
Upside potential
Previous Close
£83.40

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

Victorian Plumbing Group plc is a leading online retailer specializing in bathroom products and accessories, catering to both B2C and trade customers. The company operates in the competitive home improvement sector, leveraging its extensive product portfolio of approximately 125 brands, including in-house designs. Its offerings span tiles, flooring, lighting, and other bathroom essentials, positioning it as a one-stop shop for renovation needs. Victorian Plumbing differentiates itself through a strong digital presence, efficient logistics, and a curated selection of high-quality products. The company capitalizes on the growing trend of online home improvement shopping, benefiting from consumer preference for convenience and competitive pricing. Its market position is reinforced by a vertically integrated model that combines design, sourcing, and distribution, allowing for better margin control and customer experience. While the UK market remains its core focus, the company’s scalable online platform provides potential for geographic expansion.

Revenue Profitability And Efficiency

Victorian Plumbing reported revenue of £295.7 million for the period, with net income of £5.5 million, reflecting a modest but stable profitability margin. Operating cash flow stood at £17.4 million, indicating effective working capital management. Capital expenditures of £21 million suggest ongoing investments in infrastructure and digital capabilities to sustain growth. The company’s ability to maintain positive cash flow despite competitive pressures underscores its operational efficiency.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 1.68p highlights its earnings potential, though margins remain constrained by sector competition and cost pressures. Victorian Plumbing’s capital efficiency is evident in its ability to generate cash flow while funding growth initiatives. The balance between reinvestment and profitability will be critical as it scales its operations and expands its product lines.

Balance Sheet And Financial Health

Victorian Plumbing holds £11.2 million in cash and equivalents, against total debt of £46.1 million, indicating a manageable leverage position. The company’s liquidity appears adequate to meet short-term obligations, though its debt levels warrant monitoring amid rising interest rates. A disciplined approach to capital allocation will be essential to maintaining financial flexibility.

Growth Trends And Dividend Policy

The company’s growth is tied to the expanding online home improvement market, with potential upside from product diversification and geographic reach. Victorian Plumbing offers a dividend of 2p per share, signaling confidence in its cash-generating ability. However, dividend sustainability will depend on maintaining profitability and balancing shareholder returns with reinvestment needs.

Valuation And Market Expectations

With a market cap of approximately £256 million and a beta of 0.98, Victorian Plumbing trades in line with sector volatility. Investors likely price in expectations of steady growth, though competitive and macroeconomic risks persist. Valuation multiples should be assessed against peers to gauge relative attractiveness.

Strategic Advantages And Outlook

Victorian Plumbing’s key strengths include its digital-first model, strong brand curation, and efficient supply chain. The outlook hinges on its ability to capitalize on e-commerce trends while navigating cost inflation and competition. Strategic investments in technology and customer experience could further solidify its market position.

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