Norcros (LSE: NXR)

Last close As at 27/04/2024

GBP1.78

−7.00 (−3.78%)

Market capitalisation

GBP160m

Norcros is a leading supplier of showers, enclosures and trays, tiles, taps and related fittings and accessories for bathrooms, kitchens, washrooms and other commercial environments. It has operations in the UK and South Africa, with some export activity from both countries.

The UK’s new build housing market is subdued following the interest rate increases, although the repair, maintenance and improvement market has been more robust. In South Africa, demand across the board has been affected by the ongoing power disruption issues, which are likely to remain a feature.

Latest Insights

View More

Industrials | Flash note

Norcros — Sale of Johnson Tiles UK agreed

Industrials | Flash note

Norcros — FY24 trading in line with expectations

Industrials | Update

Norcros — UK margins up materially, South Africa stabilising

Industrials | Update

Norcros — Strong anchors weather the storms

Sector

Industrials

Equity Analyst

Andy Murphy

Andy Murphy

Director, Financials & Industrials

Key Management

  • James Eyre

    CFO

  • Thomas Willcocks

    CEO

Balance Sheet

Forecast net debt (£m)

40

Forecast gearing ratio (%)

18

Share Price Performance

Price Performance
% 1M 3M 12M
Actual (4.3) (8.3) (4.3)
Relative (5.9) (13.8) (6.5)
52 week high/low 195.0p/135.5p

Financials

Norcros’s disposal of Johnson Tiles is the latest strategic activity taken by management to better allocate capital to fit with priorities. Last year it closed its UK adhesives operation. Norcros has a compelling investment case, where its new product development initiatives, market positioning and self-help initiatives allow it to take market share in both the UK and South Africa. Its rating is low at 6.0x FY24e P/E, which is attractive, especially when compared to its yield of 5.4% on its well-covered dividend. We retain our estimates and value the shares at 246p, implying c 30% upside.

Y/E Mar Revenue (£m) EBITDA (£m) PBT (£m) EPS (fd) (p) P/E (x) P/CF (x)
2022A 396.3 47.0 38.6 37.99 4.7 3.1
2023A 441.0 52.3 41.5 40.89 4.4 3.0
2024E 411.7 49.3 35.3 30.00 5.9 3.2
2025E 412.0 49.8 36.5 30.92 5.8 3.2

Update

Industrials

Norcros — Sure-footed progress

Update

Industrials

Norcros — FY21 profitability exceeds prior year

Update

Industrials

Norcros — Momentum maintained

Update

Industrials

Norcros — Revenue rebound has accelerated in H2

Update

Industrials

Norcros — Resilient business performance

norcros03

Update

Industrials

Norcros — Plenty of positives in Q2

Update

Industrials

Norcros — Clear trading recovery seen

Update

Industrials

Norcros — Adapting to changing markets

Update

Industrials

Norcros — FY20 outturn affected by COVID-19

Update

Industrials

Norcros — Overseas challenges reduce estimates

Update

Industrials

Norcros — Strength in diversity

norcros03

Update

Industrials

Norcros — Maintaining forward progress

Update

Industrials

Norcros — On track for expected progress in FY20

Update

Industrials

Norcros — Making good organic and acquisitive progress

Update

Industrials

Norcros — Growing and investing

Update

Industrials

Norcros — Positive progress in H1

Update

Industrials

Norcros — Good start to the year

norcros03

Update

Industrials

Norcros — Explicit growth aspirations

Update

Industrials

Norcros — Organic and acquisitive earnings growth

Outlook

Industrials

Norcros — Re-rating potential

Update

Industrials

Norcros — Solid H2 performance

research

Industrials

Norcros — Update 12 December 2016

Update

Industrials

Norcros — Update 22 April 2016