First Time Loading...

Norcros PLC
LSE:NXR

Watchlist Manager
Norcros PLC Logo
Norcros PLC
LSE:NXR
Watchlist
Price: 175 GBX 0.29% Market Closed
Updated: Apr 18, 2024

Intrinsic Value

Norcros Plc is a holding company, which engages in the development, manufacture, and marketing of bathroom and kitchen products. [ Read More ]

The intrinsic value of one NXR stock under the Base Case scenario is 353.17 GBX. Compared to the current market price of 175 GBX, Norcros PLC is Undervalued by 50%.

Key Points:
NXR Intrinsic Value
Base Case
353.17 GBX
Undervaluation 50%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Norcros PLC

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling NXR stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Norcros PLC

Provide an overview of the primary business activities
of Norcros PLC.

What unique competitive advantages
does Norcros PLC hold over its rivals?

What risks and challenges
does Norcros PLC face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Norcros PLC.

Provide P/S
for Norcros PLC.

Provide P/E
for Norcros PLC.

Provide P/OCF
for Norcros PLC.

Provide P/FCFE
for Norcros PLC.

Provide P/B
for Norcros PLC.

Provide EV/S
for Norcros PLC.

Provide EV/GP
for Norcros PLC.

Provide EV/EBITDA
for Norcros PLC.

Provide EV/EBIT
for Norcros PLC.

Provide EV/OCF
for Norcros PLC.

Provide EV/FCFF
for Norcros PLC.

Provide EV/IC
for Norcros PLC.

Show me price targets
for Norcros PLC made by professional analysts.

What are the Revenue projections
for Norcros PLC?

How accurate were the past Revenue estimates
for Norcros PLC?

What are the Net Income projections
for Norcros PLC?

How accurate were the past Net Income estimates
for Norcros PLC?

What are the EPS projections
for Norcros PLC?

How accurate were the past EPS estimates
for Norcros PLC?

What are the EBIT projections
for Norcros PLC?

How accurate were the past EBIT estimates
for Norcros PLC?

Compare the revenue forecasts
for Norcros PLC with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Norcros PLC and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Norcros PLC against its competitors.

Analyze the profit margins
(gross, operating, and net) of Norcros PLC compared to its peers.

Compare the P/E ratios
of Norcros PLC against its peers.

Discuss the investment returns and shareholder value creation
comparing Norcros PLC with its peers.

Analyze the financial leverage
of Norcros PLC compared to its main competitors.

Show all profitability ratios
for Norcros PLC.

Provide ROE
for Norcros PLC.

Provide ROA
for Norcros PLC.

Provide ROIC
for Norcros PLC.

Provide ROCE
for Norcros PLC.

Provide Gross Margin
for Norcros PLC.

Provide Operating Margin
for Norcros PLC.

Provide Net Margin
for Norcros PLC.

Provide FCF Margin
for Norcros PLC.

Show all solvency ratios
for Norcros PLC.

Provide D/E Ratio
for Norcros PLC.

Provide D/A Ratio
for Norcros PLC.

Provide Interest Coverage Ratio
for Norcros PLC.

Provide Altman Z-Score Ratio
for Norcros PLC.

Provide Quick Ratio
for Norcros PLC.

Provide Current Ratio
for Norcros PLC.

Provide Cash Ratio
for Norcros PLC.

What is the historical Revenue growth
over the last 5 years for Norcros PLC?

What is the historical Net Income growth
over the last 5 years for Norcros PLC?

What is the current Free Cash Flow
of Norcros PLC?

Financials

Balance Sheet Decomposition
Norcros PLC

Current Assets 208.4m
Cash & Short-Term Investments 32.6m
Receivables 78.6m
Other Current Assets 97.2m
Non-Current Assets 222m
PP&E 42.2m
Intangibles 164.1m
Other Non-Current Assets 15.7m
Current Liabilities 99.2m
Accounts Payable 91.9m
Other Current Liabilities 7.3m
Non-Current Liabilities 119.7m
Long-Term Debt 95.2m
Other Non-Current Liabilities 24.5m
Efficiency

Earnings Waterfall
Norcros PLC

Revenue
422.7m GBP
Operating Expenses
-382m GBP
Operating Income
40.7m GBP
Other Expenses
-25.6m GBP
Net Income
15.1m GBP

Free Cash Flow Analysis
Norcros PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

NXR Profitability Score
Profitability Due Diligence

Norcros PLC's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive Free Cash Flow
Positive 3-Years Revenue Growth
Positive 3-Year Average ROE
Positive 3-Year Average ROIC
50/100
Profitability
Score

Norcros PLC's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

NXR Solvency Score
Solvency Due Diligence

Norcros PLC's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Low D/E
Short-Term Solvency
Long-Term Solvency
Average Altman Z-Score
50/100
Solvency
Score

Norcros PLC's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

NXR Price Targets Summary
Norcros PLC

Wall Street analysts forecast NXR stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for NXR is 317.22 GBX with a low forecast of 222.2 GBX and a high forecast of 420 GBX.

Lowest
Price Target
222.2 GBX
27% Upside
Average
Price Target
317.22 GBX
81% Upside
Highest
Price Target
420 GBX
140% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

NXR Price
Norcros PLC

1M 1M
-8%
6M 6M
+23%
1Y 1Y
-8%
3Y 3Y
-36%
5Y 5Y
-1%
10Y 10Y
+79%
Annual Price Range
175
52w Low
135.5
52w High
195
Price Metrics
Average Annual Return 10.4%
Standard Deviation of Annual Returns 53.88%
Max Drawdown -61%
Shares Statistics
Market Capitalization 156.3m GBX
Shares Outstanding 89 596 600
Percentage of Shares Shorted
N/A

NXR Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Norcros PLC Logo
Norcros PLC

Country

United Kingdom

Industry

Building

Market Cap

156.3m GBP

Dividend Yield

5.83%

Description

Norcros Plc is a holding company, which engages in the development, manufacture, and marketing of bathroom and kitchen products. The company is headquartered in Wilmslow, Cheshire and currently employs 2,055 full-time employees. The company went IPO on 2007-07-16. The firm's principal activities include the development, manufacture, and marketing of home consumer products in the United Kingdom and South Africa. The firm's segments include the UK and South Africa. In the UK, the Company operates through seven businesses, including Triton Showers, Merlyn, Vado, Croydex, Abode, Johnson Tiles, Norcros Adhesives. In South Africa, the Company is a manufacturer of ceramic tiles and adhesives and a retailer of associated products, such as sanitaryware, under the Tile Africa, Johnson Tiles South Africa, TAL, and House of Plumbing brands. The firm offers mixer showers and accessories; tile and stone adhesives; taps, bathroom accessories and valves; bathroom furnishings; ceramic wall and floor tiles; kitchen sinks; tile adhesives, pourable floor coverings, and tiling tools through its the United Kingdom and South Africa business.

Contact

CHESHIRE
Wilmslow
Ladyfield House, Station Road
+441625549010.0
https://www.norcros.com/

IPO

2007-07-16

Employees

2 055

Officers

CFO & Executive Director
Mr. James David Eyre
CEO & Executive Director
Mr. Thomas John Willcocks
Group Counsel & Company Secretary
Mr. Richard H. Collins
Director of Corporate Development & Strategy
Mr. Chris Mulligan
Managing Director of Johnson Tiles
Mr. Stephen Dixon
Managing Director of Triton
Mr. David Tutton
Show More
Managing Director of Merlyn
Mr. Charlie Soden
Managing Director of Abode
Mr. Matthew Pitt
Managing Director of South Africa
Mr. Kevin Swan
Managing Director of VADO
Andy Baines
Show Less

See Also

Discover More
What is the Intrinsic Value of one NXR stock?

The intrinsic value of one NXR stock under the Base Case scenario is 353.17 GBX.

Is NXR stock undervalued or overvalued?

Compared to the current market price of 175 GBX, Norcros PLC is Undervalued by 50%.