investorscraft@gmail.com

Intrinsic ValueWickes Group plc (WIX.L)

Previous Close£228.00
Intrinsic Value
Upside potential
Previous Close
£228.00

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

Wickes Group plc is a leading UK-based retailer specializing in home repair, maintenance, and improvement products and services. The company operates through a multi-channel approach, including 232 physical stores, an e-commerce platform (wickes.co.uk), and a TradePro mobile app tailored for trade professionals. Its product portfolio spans kitchens, bathrooms, garden maintenance, building supplies, and decorating materials, catering to both DIY enthusiasts and trade customers through its Local Trade and do-it-for-me (DIFM) propositions. Wickes holds a strong position in the competitive home improvement sector, leveraging its long-standing heritage since 1854 to build trust and brand recognition. The company’s focus on affordability, convenience, and trade-specific services differentiates it from competitors, allowing it to capture a broad customer base. Its integrated digital and physical retail strategy ensures resilience in a shifting consumer landscape, while its TradePro loyalty program strengthens relationships with professional contractors, a key revenue driver.

Revenue Profitability And Efficiency

Wickes reported revenue of £1.54 billion for the latest fiscal period, reflecting its strong market presence in the UK home improvement sector. Net income stood at £18.4 million, with diluted EPS of 7.53p, indicating modest profitability amid competitive pressures. Operating cash flow was robust at £162 million, supported by efficient inventory management and working capital optimization. Capital expenditures of £24.6 million suggest disciplined reinvestment in store upgrades and digital capabilities.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its diversified revenue streams, including trade-focused services and DIY retail. Operating cash flow conversion remains healthy, demonstrating effective capital allocation. However, net margins are relatively thin, reflecting the competitive nature of the home improvement market. Wickes’ ability to sustain cash generation despite macroeconomic headwinds highlights its operational resilience.

Balance Sheet And Financial Health

Wickes maintains a solid balance sheet with £86.3 million in cash and equivalents, providing liquidity for near-term obligations. Total debt stands at £705.3 million, which is manageable given its cash flow profile. The company’s leverage appears moderate, with no immediate refinancing risks. Its financial health is further supported by consistent operating cash flows, ensuring stability in servicing debt and funding growth initiatives.

Growth Trends And Dividend Policy

Wickes has demonstrated steady revenue growth, driven by its omnichannel strategy and trade customer focus. The company pays a dividend of 10.9p per share, signaling confidence in its cash flow sustainability. Future growth may hinge on expanding digital sales and trade services, though macroeconomic conditions could influence discretionary spending on home improvements. Dividend sustainability will depend on maintaining profitability amid cost pressures.

Valuation And Market Expectations

With a market capitalization of approximately £518 million, Wickes trades at a valuation reflective of its mid-tier position in the home improvement sector. A beta of 0.867 suggests lower volatility compared to the broader market, aligning with its stable cash flows. Investor expectations likely center on the company’s ability to navigate inflationary pressures while capitalizing on the resilient UK home improvement market.

Strategic Advantages And Outlook

Wickes benefits from its established brand, trade-focused services, and integrated retail model, which provide a competitive edge. The company’s outlook remains cautiously optimistic, with growth opportunities in digital expansion and trade customer retention. However, macroeconomic uncertainty and input cost inflation pose risks. Strategic investments in e-commerce and store efficiency will be critical to sustaining long-term performance.

Sources

Company filings, London Stock Exchange disclosures

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