Last close As at 05/08/2026
GBP0.37
▲ 0.05 (0.13%)
Market capitalisation
GBP111m
Research: Industrials
The highlight of Severfield’s FY24 results was the 14% increase in underlying operating profit despite declining revenue. This gives a clue to the increasing quality of earnings as the company captures future projects and benefits from its internal digitalisation programme, Project Horizon. Furthermore, the Indian JV rapidly improved profit and is expanding capacity to meet growing demand. The balance sheet offers scope for both the £10m share buyback and potential M&A. Our forecasts are unchanged, and we introduce FY27 estimates. The 7.2x FY25e P/E is undemanding.
Severfield |
Poised for expansion |
FY24 results |
General industrials |
27 June 2024 |
Share price performance
Business description
Next events
Analyst
Severfield is a research client of Edison Investment Research Limited |
||||||||||||||||||||||||||||||||||||||||||||
The highlight of Severfield’s FY24 results was the 14% increase in underlying operating profit despite declining revenue. This gives a clue to the increasing quality of earnings as the company captures future projects and benefits from its internal digitalisation programme, Project Horizon. Furthermore, the Indian JV rapidly improved profit and is expanding capacity to meet growing demand. The balance sheet offers scope for both the £10m share buyback and potential M&A. Our forecasts are unchanged, and we introduce FY27 estimates. The 7.2x FY25e P/E is undemanding.
Year end |
Revenue (£m) |
PBT* |
EPS* |
DPS |
P/E |
Yield |
03/23 |
491.8 |
32.5 |
8.4 |
3.4 |
8.1 |
5.0 |
03/24 |
463.5 |
36.5 |
8.9 |
3.7 |
7.7 |
5.4 |
03/25e |
528.4 |
36.0 |
9.4 |
3.8 |
7.2 |
5.6 |
03/26e |
539.0 |
39.8 |
10.6 |
4.2 |
6.4 |
6.2 |
Note: *PBT and EPS are underlying, diluted, company basis, excluding amortisation of acquired intangibles, and exceptional items.
Exciting activity in numerous project and sectors
The decline in revenue in FY24 masked the progress made by Severfield. During the year, it progressed work on numerous large projects in both the Commercial & Industrial (C&I) and Nuclear & Infrastructure (N&I) divisions, including the new Everton FC stadium, the Envision battery plant in Sunderland and on a number of bridge and other HS2 packages, including the Silvertown Tunnel, Old Oak Common, plus nuclear projects at Hinkley Point, Sellafield and in Berkshire for AWE. The small but important Modular Solutions division also saw a decline in revenue, but, due to an improved mix of business, the division converted a small operating loss into a £0.3m operating profit in FY24. JSSL, Severfield’s Indian joint venture, had another good year, which saw Severfield’s post-tax share of profit increase by 46% to £1.9m.
Order books robust and set to grow
At the headline level, the total UK and Europe order book is largely unchanged at £478m on 1 June 2024, but the composition altered dramatically as the contribution from C&I UK fell more than £100m but was almost completely offset by an increase in the C&I Europe and Ireland order book, highlighting both the contribution from VSCH and the momentum being generated as Severfield increases its presence on the European continent. In India, the order book is also gathering momentum, growing from £139m in June 2023 to £181m at the same point this year. In particular, growth is being driven by demand from a wide range of projects in the commercial and industrial sectors.
Valuation: Large P/E discount to history, plus a yield
The £10m share buyback highlights the balance sheet strength and underpins future EPS accretion, while Severfield’s unutilised £60m revolving credit facility gives scope for financing potential value-enhancing M&A internally. Severfield is trading on an FY25e P/E of 7.2x, which compares favourably with the long-term average of c 10x, and the stock yields well in excess of 5% from its 2.2x covered dividend.
Record result, optimistic outlook
Declining revenue due to lower steel prices and the unusual cancellation of a single project in FY24 obscure the real growth story developing for Severfield. Its Core Construction Operations produced a record underlying operating profit and the smaller Modular Solutions division turned a small loss in FY23, into a profit. Underlying demand trends are positive and the order books for the core business and India remain at elevated levels, with solid fundamentals and robust pipelines. Furthermore, the company’s balance sheet is modestly geared, allowing it to reward shareholders with dividends and a share buyback, while retaining the headroom to make value-enhancing acquisitions as and when opportunities appear.
Robust performance despite some market weakness
Severfield reported a 6% decline in revenue to £463.5m as lower steel prices and lower activity reduced revenue by £87.1m, which was offset by the inclusion of £59.5m in revenue from the acquisition of VSCH. However, operational delivery overcame the impact of weaker market conditions and underlying operating profit was up 14% to £37.7m, which implied that the underlying operating margin increased 140bp to 8.1%, the highest margin since 2020. Excluding operating profit from VSCH, underlying profitability was broadly unchanged.
Underlying PBT increased 12% to £36.5m, with underlying EPS rising 5% to 8.9p, from which the company anticipates paying a total dividend for the year of 3.7p, up 9%. Net debt came in at £9.4m on a pre-IFRS 16 basis, benefiting from a £10m customer advance and a £10m working capital improvement in FY24.
Exhibit 1: FY24 results summary
£m |
FY23 |
FY24 |
% change |
|
Revenue |
||||
Commercial & Industrial |
382.1 |
361.8 |
-5.3% |
|
Nuclear & Infrastructure |
94.7 |
87.4 |
-7.7% |
|
Core Construction Operations |
476.9 |
449.2 |
-5.8% |
|
Modular Solutions |
22.8 |
21.5 |
-5.7% |
|
Central items |
(7.9) |
(7.2) |
-8.9% |
|
Total revenues |
491.8 |
463.5 |
-5.8% |
|
Underlying operating profit |
||||
Core Construction Operations |
33.7 |
37.4 |
10.9% |
|
Modular Solutions |
(0.6) |
0.3 |
N/A |
|
Total underlying operating profit |
33.1 |
37.7 |
14.0% |
|
CMF (share of profit) |
0.5 |
0.1 |
-100.0% |
|
India |
1.3 |
1.9 |
46.2% |
|
Interest |
(2.5) |
(3.1) |
24.5% |
|
Underlying profit before tax |
32.5 |
36.5 |
12.4% |
|
Underlying operating margin |
||||
Core Construction Operations |
7.1% |
8.3% |
1.3% |
|
Modular Solutions |
-2.8% |
1.4% |
4.2% |
|
Total underlying operating margin |
|
6.7% |
8.1% |
1.4% |
Source: Severfield, Edison Investment Research. Note: Underlying metrics are on a company basis.
Revenue from the C&I division declined by 5.3% to £361.8m due to the cancellation of the Sunset Studios project and softer market conditions, notably in the distribution sector. Lost revenue was partly offset by the inclusion of VSCH. In the year, Severfield progressed work on several large projects including the new Everton FC stadium, the Envision Battery Plant in Sunderland, a BAE manufacturing facility in Scotland, and the LHR 11 data centre, 81 Newgate and the Excel Area, all located in London. Furthermore, it progressed work on the SeAH Wind monopile facility, which highlights Severfield’s exposure to the alternative energy sector.
Severfield’s N&I division saw revenue reduce by 7.7% to £87.4m, again affected by softer market conditions that were offset by normal revenue timing differences inherent within the nuclear operations. Despite the cancellation of the northern phase of HS2, Severfield continues to work on a number of bridge packages for the Balfour Beattie Vinci and Effage Kier consortia and other HS2 packages, including the Silvertown Tunnel and Old Oak Common. On the nuclear side, work continued at Hinkley Point, Sellafield and in Berkshire for AWE.
The small but important Modular Solutions division saw revenue decline 5.7% to £21.5m, but due to an improved mix of business, notably higher-margin Severstor products, the division converted a £0.6m operating loss in the previous year into a £0.3m operating profit in FY24. The division also includes a profit contribution from the joint venture, CMF, at the PBT level. This contribution fell from £0.5m to £0.1m as softer market conditions in distribution and some overhead under-recovery was experienced as it ramped up its expanded production facilities in Wales.
Indian growth opportunities to be addressed
JSSL, Severfield’s Indian joint venture, had another good year, producing more than 100,000 tonnes of steelwork for the second year in a row, driven by robust underlying demand. Despite the solid demand, reported revenue declined 5% to £130.8m, largely due to FX fluctuations, but EBITDA grew 15% to a record level of £13.2m. Severfield’s post-tax share of profit was £1.9m, up 46% (see Exhibit 1 above). The strong profit performance was the result of an improved mix of business and good contract execution, and the implied operating margin improved from 6.5% in FY23 to 8.0% in FY24.
The outlook for JSSL is very encouraging as the Indian economy is forecast to more than double between 2023 and 2030, and the substitution of concrete for steel in construction is set to see the volume of steel in construction triple, from 5mt in 2020, to 14–15mt by 2028. In order to capture some of this growth, JSSL has acquired additional land in Gujarat in northwest India, which it expects to begin work on in H2. This expanding facility will also give the JV the opportunity to address some of the opportunities that are appearing in other markets, such as Saudi Arabia. The capital cost of expansion is expected to be funded by the JV and will not affect the group balance sheet.
Order books remain elevated with strong pipelines
At the headline level, the total UK and Europe orderbook is largely unchanged at £478m as at 1 June 2024. However, the composition altered dramatically in the period. Although the absolute contribution from N&I and Modular both grew modestly, the contribution from C&I UK fell more than £100m, from £271m to £162m, with the loss of the £50m Sunset Studios contract being a major contributor to the decline. However, this reduction was almost completely offset by an increase in the C&I Europe and Ireland orderbook from £55m to £150m, highlighting both the contribution from VSCH and the momentum being generated as Severfield increases its presence on the European continent.
|
Exhibit 2: UK and Europe order book (£m) |
|
|
Source: Severfield |
We anticipate that Severfield is likely to build on the momentum in Europe and Ireland, but also rebuild the C&I UK orderbook over time, as the pipeline appears to be expanding as client demand and enquiries are building. In particular, the green energy transition, which spans many different categories such as energy transition, battery plants, factories for renewables and offshore as well as onshore substations, gathers pace. This is being largely driven by the UK government’s 10-year, £755bn Infrastructure and Investment plan, of which more than 80% is targeted at sectors such as energy, electricity and gas transmission and transport, all of which are core to Severfield’s sphere of activity.
|
Exhibit 3: Composition of orderbook, UK, Europe and Ireland |
|
|
Source: Severfield |
In India, the orderbook is also gathering momentum, growing from £139m in June 2023, to £181m at the same point this year. Growth is being driven in particular by the commercial sector, which includes offices, data centres and distribution. Demand for steel rather than concrete structures is pushing demand in all sectors, whereas AI and digital data demand, and physical storage facilities, are driving demand in data centres and distribution. There are also solid prospects in the pipeline that are not yet in the orderbook that give Severfield confidence in the outlook for India and the planned expansion. Other opportunities outside India are also surfacing, with projects in Saudi Arabia beginning to emerge as potential prospects, and these could be material indeed.
|
Exhibit 4: India orderbook |
|
|
Source: Severfield |
Project Horizon making good progress
In 2023, Severfield announced an initiative called Project Horizon, which was designed to digitise many aspects of the business and improve efficiency and traceability. There were 100 workflows that were classified as either short, medium or long term. So far, 22 of the 57 short- to medium-term projects have been completed, with another 22 currently ongoing. To date, the project has been self-funded and further benefits are likely to be captured over the life of the overall project.
Share buyback and new FY27 forecasts
Severfield has a strong balance sheet, with a net debt to EBITDA ratio of c 0.25x at the end of March 2024. With this in mind, and with an eye on operational requirements, potential M&A and shareholders returns, the company announced a £10m share buyback in April, which by the announcement of the FY24 results had seen the company buying back c 1.4m shares for a cost of £1.0m. Our forecasts, which we revised in our update note published on 21 June, assume this exercise is completed in the current year, which implies a net debt to EBITDA ratio of 0.5x at the end of March 2025. We estimate that in FY26 the share buyback adds c 4% to EPS.
Exhibit 5: Severfield acquisition history
Target |
Date |
Consideration (£m) |
Voortman Steel Construction Holdings |
April 2023 |
21.1 |
DAM Structures |
February 2021 |
17.0 |
Harry Peers & Co |
October 2019 |
24.0 |
Total |
62.1 |
Source: Severfield
Severfield retains material balance sheet capacity despite the share buyback. Although it has c £20m of outstanding term loans, it also has an undrawn revolving credit facility of £60m, which could be used to fund any targeted acquisitions. In the last five years, the company has executed three deals, the largest being Harry Peers for £24m, and in total has invested c £62m, suggesting that any deal is likely to be somewhat smaller than the current available credit. Given the limited opportunity in the UK, with the exception of some niche fabricators, and the success of the VSCH deal, we believe any acquisition is more likely to be on the European mainland, rather than in the UK.
Exhibit 6: Financial summary
£m |
2021 |
2022 |
2023 |
2024 |
2025e |
2026e |
2027e |
||
Year end 31 March |
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
||
INCOME STATEMENT |
|||||||||
Revenue |
|
|
363.3 |
403.6 |
491.8 |
463.5 |
528.4 |
539.0 |
549.7 |
EBITDA |
|
|
29.6 |
33.4 |
40.4 |
46.1 |
46.0 |
50.2 |
51.3 |
Normalised operating profit |
|
|
25.1 |
28.2 |
35.0 |
39.6 |
39.0 |
43.2 |
44.3 |
Operating profit (U/L, company basis, inc JVs) |
25.1 |
28.2 |
35.0 |
39.6 |
39.0 |
43.2 |
44.3 |
||
Amortisation of acquired intangibles |
(2.8) |
(5.2) |
(3.3) |
(5.4) |
(3.3) |
(5.4) |
(5.2) |
||
Exceptionals |
0.0 |
(0.2) |
(1.5) |
(7.8) |
0.4 |
0.4 |
0.4 |
||
Share-based payments |
0.6 |
1.0 |
3.4 |
0.4 |
1.0 |
1.0 |
1.0 |
||
Other |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
||
Reported operating profit |
22.9 |
23.8 |
33.6 |
26.8 |
37.1 |
39.2 |
40.5 |
||
Net Interest |
(0.8) |
(1.1) |
(2.5) |
(3.1) |
(3.0) |
(3.4) |
(2.5) |
||
Exceptionals |
(0.4) |
(0.7) |
(0.6) |
(0.3) |
(0.4) |
(0.4) |
(0.4) |
||
Profit Before Tax (norm) |
|
|
24.3 |
27.1 |
32.5 |
36.5 |
36.0 |
39.8 |
41.8 |
Profit before tax (U/L, company basis) |
|
24.3 |
27.1 |
32.5 |
36.5 |
36.0 |
39.8 |
41.8 |
|
Profit Before Tax (reported) |
|
|
21.1 |
21.0 |
27.1 |
23.0 |
30.8 |
34.6 |
36.6 |
Reported tax |
(3.8) |
(5.4) |
(5.5) |
(7.1) |
(7.7) |
(8.6) |
(9.2) |
||
Profit After Tax (norm) |
20.5 |
21.7 |
26.9 |
29.4 |
28.3 |
31.1 |
32.7 |
||
Profit After Tax (reported) |
17.3 |
15.6 |
21.6 |
15.9 |
23.1 |
25.9 |
27.5 |
||
Net income (normalised) |
20.5 |
21.7 |
26.9 |
29.4 |
28.3 |
31.1 |
32.7 |
||
Net income (reported) |
17.3 |
15.6 |
21.6 |
15.9 |
23.1 |
25.9 |
27.5 |
||
Basic average number of shares outstanding (m) |
307 |
309 |
310 |
307 |
298 |
290 |
290 |
||
EPS - basic reported (p) |
|
|
5.63 |
5.05 |
6.96 |
5.18 |
7.77 |
8.93 |
9.46 |
EPS - basic normalised (p) |
|
|
6.68 |
7.03 |
8.70 |
9.58 |
9.52 |
10.73 |
11.25 |
EPS - diluted normalised (p) |
|
|
6.68 |
7.00 |
8.61 |
9.49 |
9.42 |
10.61 |
11.13 |
EPS - (U/L, diluted, company basis) (p) |
|
|
6.43 |
7.19 |
8.38 |
8.85 |
9.42 |
10.61 |
11.13 |
Dividend (p) |
2.90 |
3.10 |
3.40 |
3.70 |
3.80 |
4.20 |
4.40 |
||
Revenue growth (%) |
11.0 |
11.1 |
21.9 |
(5.7) |
14.0 |
2.0 |
2.0 |
||
EBITDA Margin (%) |
8.1 |
8.3 |
8.2 |
10.0 |
8.7 |
9.3 |
9.3 |
||
Normalised Operating Margin (%) |
6.9 |
7.0 |
7.1 |
8.6 |
7.4 |
8.0 |
8.1 |
||
BALANCE SHEET |
|||||||||
Fixed Assets |
|
|
230.1 |
230.1 |
228.4 |
259.3 |
262.5 |
266.4 |
270.9 |
Intangible Assets |
95.4 |
92.5 |
89.3 |
104.0 |
104.2 |
104.4 |
104.6 |
||
Tangible Assets |
91.7 |
91.4 |
92.1 |
96.4 |
99.4 |
102.4 |
105.4 |
||
Investments & other |
43.0 |
46.1 |
47.0 |
58.9 |
58.9 |
59.6 |
60.9 |
||
Current Assets |
|
|
107.7 |
140.7 |
136.6 |
119.1 |
186.1 |
191.6 |
195.0 |
Stocks |
10.2 |
18.0 |
13.2 |
11.6 |
14.3 |
16.2 |
16.5 |
||
Debtors |
67.8 |
117.9 |
109.7 |
88.3 |
152.7 |
156.3 |
159.4 |
||
Cash & cash equivalents |
25.0 |
0.0 |
11.3 |
13.8 |
13.8 |
13.8 |
13.8 |
||
Other |
4.6 |
4.8 |
2.3 |
5.3 |
5.3 |
5.3 |
5.3 |
||
Current Liabilities |
|
|
(85.4) |
(123.3) |
(109.0) |
(103.3) |
(160.7) |
(162.9) |
(165.6) |
Creditors |
(77.8) |
(111.7) |
(102.7) |
(78.9) |
(136.3) |
(138.5) |
(141.3) |
||
Tax and social security |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
||
Short term borrowings |
(5.9) |
(5.9) |
(4.2) |
(6.2) |
(6.2) |
(6.2) |
(6.2) |
||
Other |
(1.7) |
(5.7) |
(2.2) |
(18.2) |
(18.2) |
(18.2) |
(18.2) |
||
Long Term Liabilities |
|
|
(61.4) |
(43.5) |
(38.3) |
(54.4) |
(65.3) |
(57.0) |
(45.9) |
Long term borrowings |
(14.9) |
(9.0) |
(4.8) |
(13.8) |
(26.8) |
(20.4) |
(11.3) |
||
Other long term liabilities |
(46.5) |
(34.5) |
(33.5) |
(40.6) |
(38.6) |
(36.6) |
(34.6) |
||
Net Assets |
|
|
190.9 |
204.0 |
217.7 |
220.8 |
222.5 |
238.1 |
254.4 |
Shareholders' equity |
|
|
190.9 |
204.0 |
217.7 |
220.8 |
222.5 |
238.1 |
254.4 |
CASH FLOW |
|||||||||
Op Cash Flow before WC and tax |
34.0 |
40.5 |
45.6 |
54.3 |
52.5 |
56.7 |
57.8 |
||
Working capital |
(0.2) |
(34.5) |
13.8 |
11.0 |
(9.6) |
(3.3) |
(0.7) |
||
Exceptional & other |
(3.5) |
(5.4) |
(4.8) |
(8.7) |
(4.8) |
(4.8) |
(4.8) |
||
Tax |
(4.6) |
(3.8) |
(3.5) |
(7.3) |
(9.7) |
(10.6) |
(11.2) |
||
Other |
(0.2) |
(2.4) |
(0.8) |
(4.2) |
(4.3) |
(5.2) |
(5.7) |
||
Net operating cash flow |
|
|
25.3 |
(5.7) |
50.3 |
45.1 |
24.1 |
32.8 |
35.5 |
Capex |
(6.5) |
(5.0) |
(6.2) |
(10.9) |
(8.7) |
(8.7) |
(8.7) |
||
Acquisitions/disposals |
(19.9) |
(0.5) |
(8.5) |
(26.5) |
(1.5) |
(1.5) |
(1.5) |
||
Net interest |
(0.7) |
(1.1) |
(2.5) |
(3.2) |
(3.0) |
(3.4) |
(2.5) |
||
Equity financing |
0.4 |
0.9 |
0.0 |
(3.1) |
(10.0) |
1.0 |
1.0 |
||
Dividends |
(8.9) |
(9.2) |
(9.9) |
(10.7) |
(11.4) |
(11.3) |
(12.2) |
||
Other |
(1.8) |
(2.2) |
(2.1) |
(2.6) |
(2.5) |
(2.5) |
(2.5) |
||
Net Cash Flow |
(12.0) |
(22.8) |
21.1 |
(12.0) |
(13.0) |
6.3 |
9.1 |
||
Opening net debt/(cash), pre-IFRS 16 |
|
|
(16.4) |
(4.4) |
18.4 |
(2.7) |
9.4 |
22.4 |
16.0 |
Closing net debt/(cash), pre-IFRS 16 |
|
|
(4.4) |
18.4 |
(2.7) |
9.4 |
22.4 |
16.0 |
6.9 |
Source: Severfield, Edison Investment Research
|
|
Research: Consumer
Under comprehensive new management, Société des Bains de Mer (SBM) is building on its continued success (newly reported record EBITDA of c €150m for FY24) by looking to monetise its iconic Monte-Carlo brand in ‘new directions’ of international development and property. The purchase of a proposed luxury hotel in the French Alps (Courchevel), the company’s first such international transaction, and a new partnership with global restaurant group D.ream mark its intention to reach its customers where they travel and reside. While not immediately earnings transformative (the hotel faces long-term renovation and just one restaurant, in Dubai next year, has been announced), these moves suggest an arguably symbolic ‘opening up’ of SBM and are a clear growth driver, enabled by strong finances (net cash + liquid investments €385m + 10% of Banijay, c €375m).