Norcros (LSE: NXR)

Currency in GBP

Last close As at 09/06/2023


1.00 (0.56%)

Market capitalisation


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.

In the UK housing market’s recovery phase from the impact of the COVID-19 pandemic, repair, maintenance and improvement has clearly been the stronger sub-sector. UK newbuild fundamentals remain favourable also. Similar trends have been seen in South Africa. The commercial sub-sectors generally remain subdued.



Equity Analyst

Andy Murphy

Andy Murphy

Director, Financials & Industrials

Key Management

  • James Eyre


  • Nick Kelsall


Balance Sheet

Forecast net debt (£m)


Forecast gearing ratio (%)


Share Price Performance

Price Performance
% 1M 3M 12M
Actual (0.6) (5.0) (24.6)
Relative 1.6 (1.0) (23.8)
52 week high/low 249.0p/165.0p


Norcros’s FY23 trading update highlighted a solid performance, particularly in the UK in H2, as well as the closure of the loss-making Norcros Adhesives division. We believe that Norcros’s proven strategy remains on track, which should allow it to unlock significant market share gain and M&A opportunities given its robust balance sheet. We also believe that its key strengths are undervalued and that most, if not all, of the legacy issues, particularly relating to the pension, have been resolved. We maintain our estimates and our 252p/share valuation implying c 40% upside, while acknowledging that there is upside to estimates from a market recovery when it materialises.

Y/E Mar Revenue (£m) EBITDA (£m) PBT (£m) EPS (fd) (p) P/E (x) P/CF (x)
2021A 324.2 39.2 27.4 29.58 6.1 3.7
2022A 396.3 47.0 38.6 37.99 4.8 3.1
2023E 448.9 53.6 41.8 35.86 5.0 3.0
2024E 462.6 52.4 38.9 32.89 5.5 3.1




Quantum computing: A booming industry


UK housebuilders

Concept of energy storage unit consisting of multiple conected containers with batteries. 3d rednering.


Battery energy storage


IPO apocalypse

Subscribe to Edison

Get access to the very latest content matched to your personal investment style.

Sign up for free