discoverIE Group — Raising medium-term margin target again

discoverIE Group (LSE: DSCV)

Last close As at 27/06/2025

GBP6.69

11.00 (1.67%)

Market capitalisation

GBP639m

More on this equity

Research: TMT

discoverIE Group — Raising medium-term margin target again

discoverIE’s FY25 results highlighted its ability to grow profits and earnings despite pressure on revenue. The adjusted operating margin increased 1.2pp to 14.3%, well ahead of the original 13.5% target for FY25, and adjusted EPS grew 5% y-o-y. This has prompted management to raise its adjusted operating margin target to 17% by FY30. The customer destocking phase appears to be nearly complete; both divisions saw 15% y-o-y organic order growth in Q425, pointing to an inflection point for organic revenue in FY26. Strong cash generation reduced year-end gearing to 1.3x, providing headroom for further M&A.

Katherine Thompson

Written by

Katherine Thompson

Director

Electrical components

FY25 results

9 June 2025

Price 673.00p
Market cap £648m

Net cash/(debt) at end FY25

£(94.3)m

Shares in issue

96.4m
Free float 96.0%
Code DSCV
Primary exchange LSE
Secondary exchange N/A
Price Performance
% 1m 3m 12m
Abs 12.0 16.3 (13.5)
52-week high/low 782.8p 472.5p

Business description

discoverIE is a leading international designer and manufacturer of customised electronics to industry, supplying customer-specific electronic products and solutions to OEMs.

Next events

AGM

24 July 2025

Analyst

Katherine Thompson
+44 (0)20 3077 5700

discoverIE Group is a research client of Edison Investment Research Limited

Note: PBT and diluted EPS as per discoverIE’s adjusted metric (excludes amortisation of acquired intangibles and exceptional items).

Year end Revenue (£m) PBT (£m) EPS (p) DPS (p) P/E (x) Yield (%)
3/24 437.0 48.2 36.78 12.00 18.3 1.8
3/25 422.9 50.1 38.68 12.50 17.4 1.9
3/26e 447.3 52.6 39.45 13.00 17.1 1.9
3/27e 461.4 54.9 41.02 13.55 16.4 2.0

Profit growth despite revenue decline

For FY25, discoverIE reported a revenue decline of 3%, or 7% on an organic, constant exchange rate (CER) basis. Adjusted operating profit increased 6% with margin expansion to 14.3%. Strong cash generation reduced net debt by 9% y-o-y even after paying £28m for two acquisitions. After a lengthy period of destocking, it appears that customers are starting to return to normal ordering patterns: organic order intake increased 2% for the year and 15% y-o-y in Q425.

Raising margin targets

Having easily exceeded the original 13.5% adjusted operating margin target for FY25 and now well on the way to the 15% target for FY28, the company has introduced a new 17% target for FY30. This is the tenth time the margin target has been raised in 15 years. It expects to achieve this through a combination of organic activity and M&A. Management estimates that it has debt headroom of c £80m to fund higher-margin acquisitions. We raise our FY26 adjusted EPS forecast by 1% to reflect lower net interest expense and introduce a forecast for 4% EPS growth in FY27. While the tariff situation creates uncertainty on a market-wide basis, the company estimates that it should see limited direct impact and is able to offer flexibility to US customers in their choice of manufacturing locations.

Valuation: Confident outlook supports upside

The stock has gained 24% since its mid-April trading update and now trades on P/E multiples of 17.1x in FY26e and 16.4x in FY27e. This continues to be at a discount to the wider UK industrial technology peer group and at a larger discount to peers with a similar decentralised operating model. The upgraded margin target highlights management’s confidence in the business and the track record of profitable growth. With an active M&A pipeline and c £80m debt headroom, we expect further acquisitions to boost growth and earnings.

Review of FY25 results

discoverIE reported revenue broadly in line with its April trading update. Revenue declined 3% y-o-y, 2% at CER and 7% on an organic, CER basis. Despite the revenue decline, adjusted operating profit increased 6% y-o-y, driving the adjusted operating margin up by 1.2pp to 14.3%, well ahead of the original 13.5% target for FY25. Reported operating profit includes £16.2m amortisation of acquired intangibles, £3.1m for integration costs, £1.4m acquisition-related costs, a £0.5m credit from reducing the fair value of contingent consideration and a £2.1m gain on disposal of the Santon solar business. After net finance costs of £10.4m, adjusted PBT of £50.1m was 1% ahead of our forecast and 4% higher year-on-year. The tax rate on reported PBT was 23.1%, benefiting from the use of tax losses. On an adjusted basis, the effective tax rate was 24.0%. This resulted in adjusted diluted EPS of 38.7p, up 5% y-o-y, up 8% CER and 3% ahead of our forecast.

The company announced a final dividend of 8.6p, in line with our forecast, resulting in a full year dividend of 12.5p, up 4% y-o-y. Net debt declined 9% y-o-y to £94.3m and was 6% lower than our forecast, with gearing of 1.3x at year-end. During the year, the company paid a net £19.8m for acquisitions and disposals (paid £27.8m for the Hivolt and Burster acquisitions, received proceeds of £7.2m from the disposal of the Santon solar business, received £5.8m in deferred consideration from the disposal of Acal BFi, paid £3.2m in acquisition and integration expenses and paid £2.3m for earnouts).

Key strategic indicators show positive performance

The company provided an update on the seven key strategic indicators it tracks. The adjusted operating margin has grown consistently over the last 10 years and, since FY18, the company estimates that around half of the margin expansion came from organic activity with the remainder from M&A. While organic sales have suffered from destocking over the last 18 months or so, this is line with the wider sector, and management expects that discoverIE will be able to grow ahead of GDP when customers return to normal ordering patterns. Despite the lower revenue, the company achieved EPS growth of 5% in both FY24 and FY25. Return on capital employed (ROCE) remains above its 15% target and continues to be a balance of mature businesses operating at high ROCEs offset by newer acquisitions with lower ROCEs that should grow over time. Operating and free cash flow generation are well above company targets, helped by lower working capital requirements during the period of weaker demand. As customer demand improves, we would expect working capital requirements to increase, although management expects to be able to maintain conversion above the target rates. The reduction of Scope 1 and 2 emissions is on track to meet the company’s target of a 65% reduction by the end of CY25 (from a CY21 start point).

Divisional performance

As we have previously written, the Magnetics & Controls (M&C) division has lagged the Sensing & Connectivity (S&C) division in terms of order intake and revenue (both on the up and downside).

Destocking by S&C customers was substantially complete by the end of H125, with orders for FY25 up 16% (18% CER) and up 12% on an organic CER basis, and orders in Q425 were up 15% y-o-y. The book-to-bill ratio increased to 1.01x for FY25. Revenue increased 2% (4% CER) or 1% on an organic CER basis. On a half-yearly basis, organic CER revenue declined 5% in H125 and grew 6% in H225. Profitability improved significantly, with adjusted operating profit up 25% y-o-y and the margin up 3.7pp to 20.5%. Orders benefited from strong demand from industrial, security and medical applications, whereas sales reflected strong demand from industrial, connectivity and data security applications.

M&C saw a 1% CER increase in orders and a 4% decline on an organic basis (H1 -11% y-o-y, H2 +4% y-o-y). In Q425, orders returned to growth, up 15% y-o-y. The industrial and security sectors led the recovery in H2, while destocking continued in other sectors. For the year, M&C revenue was down 7% on a reported basis, down 5% CER and down 11% on an organic CER basis. Book-to-bill for the year was 0.95x (H1: 0.91x, H2: 0.99x). Adjusted operating profit declined 11% y-o-y with the margin down 0.6pp to 14.7%.

Tariffs: Creating uncertainty, but limited direct impact

We have previously written about discoverIE’s exposure to US import tariffs. It expects to pass on incremental tariff costs but is also seeking to mitigate them by using local manufacturing where appropriate. As many countries are still negotiating trade deals with the US, it is too soon to have a definitive picture of individual country tariffs (and counter-tariffs), and this means that most customers are waiting to see the final outcome before making decisions on where to source their product.

Outlook and changes to forecasts

Raising medium-term operating margin

Management sees potential to deliver further manufacturing efficiencies and commercial synergies across the group and has upgraded its medium-term adjusted operating margin to 17% by FY30 (from 15% by FY28). It currently estimates that around a third of the margin increase will come from organic operations, with the remaining two-thirds from higher-margin acquisitions. At the current level of gearing, management estimates that it has debt headroom of c £80m for acquisitions, which could add c 15% to EBIT (based on an average EV/EBIT multiple of c 8x).

Order book has normalised from post-COVID heights

At a group level, orders increased 6% y-o-y, 8% CER and 2% on an organic CER basis, resulting in a book-to-bill of 0.97x for the year. The order book was £161m at the end of FY25, down 8% y-o-y and equating to roughly 4.5 months of sales, down from seven months at the peak of inventory constraints. Management indicated that this was three to four weeks higher than pre-COVID, but could represent the new normal level for several reasons:

  • customers are carrying slightly higher levels of inventory, as just-in-time inventory management leaves no room for flexibility if there are supply chain issues;
  • some customers are placing 12-month frame orders; and
  • some customers are calling off their orders over a longer period of time.

During FY25, the company’s products were designed into projects with an estimated lifetime value of £355m, up 5% y-o-y and 30% compared to FY23. This provides the foundation for future growth; as the destocking phase comes to an end, we expect customers to start to place orders for the new design wins.

Changes to forecasts

We have revised our estimates to reflect a slightly lower interest charge in FY26. We introduce estimates for FY27, which conservatively forecast revenue growth of 3% and adjusted diluted EPS growth of 4%.

General disclaimer and copyright

This report has been commissioned by discoverIE Group and prepared and issued by Edison, in consideration of a fee payable by discoverIE Group. Edison Investment Research standard fees are £60,000 pa for the production and broad dissemination of a detailed note (Outlook) following by regular (typically quarterly) update notes. Fees are paid upfront in cash without recourse. Edison may seek additional fees for the provision of roadshows and related IR services for the client but does not get remunerated for any investment banking services. We never take payment in stock, options or warrants for any of our services.

Accuracy of content: All information used in the publication of this report has been compiled from publicly available sources that are believed to be reliable, however we do not guarantee the accuracy or completeness of this report and have not sought for this information to be independently verified. Opinions contained in this report represent those of the research department of Edison at the time of publication. Forward-looking information or statements in this report contain information that is based on assumptions, forecasts of future results, estimates of amounts not yet determinable, and therefore involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of their subject matter to be materially different from current expectations.

Exclusion of Liability: To the fullest extent allowed by law, Edison shall not be liable for any direct, indirect or consequential losses, loss of profits, damages, costs or expenses incurred or suffered by you arising out or in connection with the access to, use of or reliance on any information contained on this note.

No personalised advice: The information that we provide should not be construed in any manner whatsoever as, personalised advice. Also, the information provided by us should not be construed by any subscriber or prospective subscriber as Edison’s solicitation to effect, or attempt to effect, any transaction in a security. The securities described in the report may not be eligible for sale in all jurisdictions or to certain categories of investors.

Investment in securities mentioned: Edison has a restrictive policy relating to personal dealing and conflicts of interest. Edison Group does not conduct any investment business and, accordingly, does not itself hold any positions in the securities mentioned in this report. However, the respective directors, officers, employees and contractors of Edison may have a position in any or related securities mentioned in this report, subject to Edison's policies on personal dealing and conflicts of interest.

Copyright 2025 Edison Investment Research Limited (Edison).

Australia

Edison Investment Research Pty Ltd (Edison AU) is the Australian subsidiary of Edison. Edison AU is a Corporate Authorised Representative (1252501) of Crown Wealth Group Pty Ltd who holds an Australian Financial Services Licence (Number: 494274). This research is issued in Australia by Edison AU and any access to it, is intended only for "wholesale clients" within the meaning of the Corporations Act 2001 of Australia. Any advice given by Edison AU is general advice only and does not take into account your personal circumstances, needs or objectives. You should, before acting on this advice, consider the appropriateness of the advice, having regard to your objectives, financial situation and needs. If our advice relates to the acquisition, or possible acquisition, of a particular financial product you should read any relevant Product Disclosure Statement or like instrument.

New Zealand

The research in this document is intended for New Zealand resident professional financial advisers or brokers (for use in their roles as financial advisers or brokers) and habitual investors who are “wholesale clients” for the purpose of the Financial Advisers Act 2008 (FAA) (as described in sections 5(c) (1)(a), (b) and (c) of the FAA). This is not a solicitation or inducement to buy, sell, subscribe, or underwrite any securities mentioned or in the topic of this document. For the purpose of the FAA, the content of this report is of a general nature, is intended as a source of general information only and is not intended to constitute a recommendation or opinion in relation to acquiring or disposing (including refraining from acquiring or disposing) of securities. The distribution of this document is not a “personalised service” and, to the extent that it contains any financial advice, is intended only as a “class service” provided by Edison within the meaning of the FAA (i.e. without taking into account the particular financial situation or goals of any person). As such, it should not be relied upon in making an investment decision.

United Kingdom

This document is prepared and provided by Edison for information purposes only and should not be construed as an offer or sol icitation for investment in any securities mentioned or in the topic of this document. A marketing communication under FCA Rules, this document has not been prepared in accordance with the legal requirements designed to promote the independence of investment research and is not subject to any prohibition on dealing ahead of the dissemination of investment research.

This Communication is being distributed in the United Kingdom and is directed only at (i) persons having professional experience in matters relating to investments, i.e. investment professionals within the meaning of Article 19(5) of the Financial Services and Markets Act 2000 (Financial Promotion) Order 2005, as amended (the "FPO") (ii) high net-worth companies, unincorporated associations or other bodies within the meaning of Article 49 of the FPO and (iii) persons to whom it is otherwise lawful to distribute it. The investment or investment activity to which this document relates is available only to such persons. It is not intended that this document be distributed or passed on, directly or indirectly, to any other class of persons and in any event and under no circumstances should persons of any other description rely on or act upon the contents of this document.

This Communication is being supplied to you solely for your information and may not be reproduced by, further distributed to or published in whole or in part by, any other person.

United States

Edison relies upon the "publishers' exclusion" from the definition of investment adviser under Section 202(a)(11) of the Investment Advisers Act of 1940 and corresponding state securities laws. This report is a bona fide publication of general and regular circulation offering impersonal investment-related advice, not tailored to a specific investment portfolio or the needs of current and/or prospective subscribers. As such, Edison does not offer or provide personal advice and the research provided is for informational purposes only. No mention of a particular security in this report constitutes a recommendation to buy, sell or hold that or any security, or that any particular security, portfolio of securities, transaction or investment strategy is suitable for any specific person.

London │ New York │ Frankfurt

20 Red Lion Street

London, WC1R 4PS

United Kingdom

More on discoverIE Group

View All

Latest from the TMT sector

View All TMT content

Research: TMT

Altron — Platform businesses drive FY25 upside

Altron reported EBITDA and operating profit before capital items and headline EPS well ahead of our forecasts for FY25. In the Platforms division, the strength of the FinTech and HealthTech businesses more than offset a weaker H2 for Netstar. The IT Services division beat our operating profit forecast even though Altron Digital Business (ADB) had a disappointing year. Management maintains its medium-term operating margin targets. We have revised our forecasts to reflect the H225 performance, with Platforms remaining at or above the targets for FY26/27. Due to the difficult trading environment for ADB, we forecast a slower margin progression for the IT Services division, resulting in a small downgrade to our FY26 HEPS from continuing operations before a return to growth of 19% in FY27. The imminent management buyout of Nexus removes the last discontinued business, leaving management to focus on the core business.

Continue Reading

Subscribe to Edison

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

Sign up for free