Data is not available at this time.
Vistry Group PLC is a prominent UK-based housebuilder specializing in residential construction, offering a range of one- to five-bedroom family homes. The company operates with a dual land bank strategy, comprising controlled plots and strategic land holdings, ensuring a steady pipeline for future developments. Its rebranding from Bovis Homes in 2020 reflects a strategic shift to consolidate its market position and enhance operational synergies. Vistry competes in the cyclical consumer sector, where demand is closely tied to economic conditions, interest rates, and housing policies. The company’s scale and land bank provide a competitive edge, allowing it to navigate supply chain challenges and capitalize on long-term housing demand in the UK. Its focus on mid-market family homes positions it well in a segment with consistent demand, though it remains exposed to macroeconomic volatility and regulatory changes affecting the housing market.
Vistry Group reported revenue of £3.78 billion for the period, with net income of £74.5 million, reflecting the challenges of a cyclical industry. The diluted EPS of 0.21 GBp indicates modest profitability, while operating cash flow of £139 million suggests reasonable operational efficiency. Capital expenditures were minimal at -£6.9 million, highlighting a lean approach to reinvestment.
The company’s earnings power is constrained by the capital-intensive nature of housebuilding, with net income margins around 2%. Operating cash flow covers debt obligations, but the sector’s cyclicality limits consistent earnings growth. The modest capital expenditures indicate a focus on optimizing existing assets rather than aggressive expansion.
Vistry maintains a solid liquidity position with £320.3 million in cash and equivalents, against total debt of £597.4 million. The balance sheet reflects prudent leverage, though the high beta of 1.976 underscores sensitivity to market volatility. The absence of dividends suggests a conservative approach to capital allocation, prioritizing financial flexibility.
Growth is tied to the UK housing market, which faces headwinds from economic uncertainty. The lack of dividends aligns with the company’s focus on reinvesting in land banks and operational resilience. Strategic land holdings provide long-term growth potential, but near-term performance depends on macroeconomic stability and housing demand.
With a market cap of approximately £1.92 billion, Vistry trades at a valuation reflective of its cyclical industry. Investors likely price in modest growth expectations, given the sector’s sensitivity to interest rates and policy changes. The high beta indicates heightened volatility relative to the broader market.
Vistry’s strategic land bank and operational scale are key advantages, but the outlook remains cautious due to macroeconomic risks. The company’s ability to manage costs and leverage its pipeline will be critical in navigating near-term challenges. Long-term prospects hinge on sustained housing demand and effective execution.
Company filings, market data
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |