Epwin Group (AIM: EPWN)

Last close As at 18/04/2024

GBP0.86

0.00 (0.00%)

Market capitalisation

GBP123m

Epwin Group supplies functional, low maintenance exterior building products (including windows, doors, roofline and rainwater goods) into a number of UK market segments and is a modest exporter.

Epwin is exposed to both repair, maintain, improve (RMI, c 70% revenue) and new build (c 30%) in the UK housing market. Despite the expected weakness in new build, demand from the RMI market has remained more resilient, which implies a relatively robust end to 2023 with some optimistic signals beginning to emerge from new build for 2024.

Latest Insights

View More

Industrials | Update

Epwin Group — Solid H223 leads to useful earnings upgrade

Industrials | Update

Epwin Group — Strategic progress in tough markets

Industrials | Update

Epwin Group — Solid results highlight management action

Industrials | Update

Epwin Group — On course to hit full-year expectations

Sector

Industrials

Equity Analyst

Andy Murphy

Andy Murphy

Director, Financials & Industrials

Key Management

  • Chris Empson

    FD

  • Jon Bednall

    CEO

Balance Sheet

Forecast net debt (£m)

14.6

Forecast gearing ratio (%)

14

Share Price Performance

Price Performance
% 1M 3M 12M
Actual 12.4 7.5 17.8
Relative 9.4 2.9 16.2
52 week high/low 87.0p/63.0p

Financials

Epwin Group’s H223 trading was robust and management has navigated inflationary pressures well. As a result we have increased our FY23 and FY24 underlying operating profit estimates by 13.6% and 10.3%, respectively. Longer term, well-established growth trends imply that Epwin is well placed to leverage off increasing demand for its energy-efficient and low-maintenance building products. Management action contributed to overall margin expansion, a feature that we expect to continue in FY24. Epwin offers an attractive investment case with the potential for uplifts from additional self-funded M&A. It trades on a P/E ratio of 7.8x, c 30% below the long-term average of 10.7x, and yields c 6%.

Y/E Dec Revenue (£m) EBITDA (£m) PBT (£m) EPS (fd) (p) P/E (x) P/CF (x)
2021A 329.6 36.3 13.7 9.06 9.5 3.4
2022A 355.8 41.6 16.5 8.84 9.7 3.0
2023E 349.7 42.0 18.3 9.89 8.7 3.0
2024E 354.9 42.5 19.0 9.85 8.7 2.9

Update

Industrials

Epwin Group — Responding to COVID-19

Update

Industrials

Epwin Group — Making progress in soft markets

Update

Industrials

Epwin Group — Improving ongoing business footprint

Update

Industrials

Epwin Group — In-line year-end update

Update

Industrials

Epwin Group — Some positive trading aspects in lower H1

Update

Industrials

Epwin Group — Existing guidance maintained

Update

Industrials

Epwin Group — Doing a decent job in tough markets

Update

Industrials

Epwin Group — FY17 in line with expectations

research

Industrials

Epwin Group — FY17 starts in line with expectations

Outlook

Industrials

Epwin Group — Good progress, cautious outlook

Update

Industrials

Epwin Group — Update 7 February 2017

research

Industrials

Epwin Group — Update 28 September 2016

Update

Industrials

Epwin Group — Update 27 September 2016

Update

Industrials

Epwin Group — Update 18 August 2016

Update

Industrials

Epwin Group — Update 4 May 2016

Update

Industrials

Epwin Group — Update 7 January 2016

Update

Industrials

Epwin Group — Update 3 November 2015