Subscribe

Bellway p.l.c. (BLWYF)

USD35.50 +0.00 (+0.00%)
GB OTC Consumer Cyclical Residential Construction
Address Woolsington House NE13 6BE
Newcastle upon Tyne, GB
CEO Jason Honeyman
IPO 2009-10-01
ISIN GB0000904986

Explore sections of this company profile

Also trades on London Stock Exchange · BWY.L (GBp) Other OTC · BLWYF (USD) Other OTC · BLWYY (USD)
Description

Bellway p.l.c., together with its subsidiaries, engages in the homebuilding business in the United Kingdom. It builds and sells homes ranging from one-bedroom apartments to six-bedroom family homes, as well as provides homes to housing associations for social housing. It offers homes under Bellway, Ashberry, and Bellway London brands. The company was founded in 1946 and is headquartered in Newcastle upon Tyne, the United Kingdom.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
USD35.50 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
81
Beta
1.38
Float Shares
116.00M
Free Float %
99.7%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Analyst Consensus (2 ratings, all time) Hold
Price Targets & DCF
Current price
35.50
DCF (Unlevered) 57.95 +63.2%
DCF (Levered) 15.36 -56.7%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Quality scores
Altman Z-Score
4.57
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
2 / 10
No MOAT
Operational MOAT
✗ Below peers
  • Revenue growth Residential Construction: +5.7%
    +16.1% Q1'26: +19.4% (vs Q1'24)
  • EPS growth Residential Construction: +6.6%
    -8.3% Q1'26: +20.0% (vs Q1'24)
  • FCF margin FCF growth · Residential Construction: +45.1%
    +4.3% Q1'26: -0.5% (vs Q1'24)
  • EBIT margin Residential Construction: +9.7%
    +8.8% Q1'26: +10.6% (vs Q1'24)
  • ROIC Residential Construction: +7.1%
    +4.5% Q1'26: +12.7% (vs Q1'24)
  • Share dilution Residential Construction: +1.6%
    -0.1% Q1'26: -0.6% (vs Q1'24)
  • Debt / EBITDA Net debt/EBITDA · Residential Construction: 0.67×
    1.94× Q1'26: 0.29× (vs Q1'24)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.22) × ERP
WACC = 87% × Ke + 13% × Kd (4.6%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 58.10 Current price: 35.50
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Jul 2015
actual
Jul 2016
actual
Jul 2017
actual
Jul 2018
actual
Jul 2019
actual
Jul 2020
actual
Jul 2021
actual
Jul 2022
actual
Jul 2023
actual
Jul 2024
actual
Jul 2025
actual
Jul 2026
15 Rev. Ana.
1 EPS Ana.
Jul 2027
16 Rev. Ana.
1 EPS Ana.
Jul 2028
10 Rev. Ana.
1 EPS Ana.
Jul 2029
11 Rev. Ana.
1 EPS Ana.
Jul 2030
11 Rev. Ana.
1 EPS Ana.
Revenue
1.77B
est: 2.70B (-34.6%)
2.24B
est: 2.93B (-23.5%)
2.56B
est: 3.34B (-23.3%)
2.96B
est: 3.94B (-24.8%)
3.21B
est: 3.89B (-17.3%)
2.23B
est: 2.92B (-23.8%)
3.12B
est: 4.28B (-27.1%)
3.54B
est: 4.29B (-17.6%)
3.41B
est: 4.26B (-20.0%)
2.38B
est: 2.36B (+1.1%)
2.76B
est: 2.75B (+0.5%)
3.10B
3.04B – 3.14B
+12.8% YoY
3.21B
3.05B – 3.31B
+3.3% YoY
3.38B
3.26B – 3.45B
+5.3% YoY
3.54B
3.41B – 3.62B
+4.7% YoY
3.74B
3.61B – 3.82B
+5.7% YoY
EBITDA
369.84M
est: 317.97M (+16.3%)
494.81M
est: 344.86M (+43.5%)
574.13M
est: 393.03M (+46.1%)
654.63M
est: 463.50M (+41.2%)
677.30M
est: 457.68M (+48.0%)
256.60M
est: 343.92M (-25.4%)
497.20M
est: 504.17M (-1.4%)
326.00M
est: 505.49M (-35.5%)
519.80M
est: 501.83M (+3.6%)
225.10M
est: 277.39M (-18.9%)
249.65M
est: 323.82M (-22.9%)
365.41M
358.04M – 369.52M
+12.8% YoY
377.58M
359.27M – 390.33M
+3.3% YoY
397.74M
384.00M – 406.77M
+5.3% YoY
416.57M
402.17M – 426.02M
+4.7% YoY
440.14M
424.93M – 450.13M
+5.7% YoY
EBIT
367.91M
est: 312.74M (+17.6%)
510.19M
est: 339.19M (+50.4%)
573.22M
est: 386.57M (+48.3%)
655.32M
est: 455.87M (+43.8%)
674.90M
est: 450.15M (+49.9%)
250.30M
est: 338.26M (-26.0%)
490.70M
est: 495.88M (-1.0%)
319.90M
est: 497.18M (-35.7%)
513.80M
est: 493.57M (+4.1%)
220.00M
est: 272.82M (-19.4%)
244.19M
est: 318.50M (-23.3%)
359.40M
352.15M – 363.44M
+12.8% YoY
371.37M
353.36M – 383.91M
+3.3% YoY
391.20M
377.68M – 400.08M
+5.3% YoY
409.71M
395.55M – 419.02M
+4.7% YoY
432.90M
417.94M – 442.73M
+5.7% YoY
Net Income
283.15M
est: 264.50M (+7.1%)
402.90M
est: 366.64M (+9.9%)
454.06M
est: 433.70M (+4.7%)
519.91M
est: 508.33M (+2.3%)
538.60M
est: 528.11M (+2.0%)
192.90M
est: 227.76M (-15.3%)
390.70M
est: 406.68M (-3.9%)
242.60M
est: 487.65M (-50.3%)
365.00M
est: 395.06M (-7.6%)
130.50M
est: 155.61M (-16.1%)
156.40M
est: 200.55M (-22.0%)
226.10M
215.94M – 232.77M
+12.7% YoY
235.96M
225.35M – 242.92M
+4.4% YoY
280.35M
267.75M – 288.63M
+18.8% YoY
303.79M
290.13M – 312.75M
+8.4% YoY
420.11M
401.23M – 432.51M
+38.3% YoY
SGA
67.49M
est: 126.65M (-46.7%)
82.75M
est: 137.36M (-39.8%)
90.03M
est: 156.54M (-42.5%)
100.58M
est: 184.61M (-45.5%)
109.69M
est: 182.29M (-39.8%)
98.10M
est: 136.98M (-28.4%)
120.10M
est: 200.81M (-40.2%)
134.00M
est: 201.34M (-33.4%)
142.20M
est: 199.87M (-28.9%)
147.20M
est: 110.48M (+33.2%)
150.94M
est: 128.98M (+17.0%)
145.54M
142.61M – 147.18M
+12.8% YoY
150.39M
143.10M – 155.47M
+3.3% YoY
158.42M
152.95M – 162.02M
+5.3% YoY
165.92M
160.18M – 169.69M
+4.7% YoY
175.31M
169.25M – 179.29M
+5.7% YoY
EPS
2.32
est: 2.21 (+4.8%)
3.29
est: 3.07 (+7.3%)
3.71
est: 3.63 (+2.3%)
4.23
est: 4.25 (-0.5%)
4.38
est: 4.42 (-0.9%)
1.57
est: 1.91 (-17.6%)
3.17
est: 3.40 (-6.8%)
1.97
est: 4.08 (-51.7%)
2.98
est: 3.31 (-9.8%)
1.10
est: 1.30 (-15.5%)
1.00
est: 1.68 (-40.4%)
1.89
1.81 – 1.95
+12.7% YoY
1.97
1.89 – 2.03
+4.4% YoY
2.35
2.24 – 2.41
+18.8% YoY
2.54
2.43 – 2.62
+8.4% YoY
3.51
3.36 – 3.62
+38.3% YoY

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
50.58M
OE per share TTM
0.42
Owner's Yield
1.21%
Maintenance CapEx ratio
2.10%
Maint CapEx / Avg PPE
1.2%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
89.8K
Shares Outstanding
116.35M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Jason Michael Honeyman Group Chief Executive Officer & Executive Director 3M male
Simon Scougall Chief Commercial Officer & Executive Director 2M male
Shane Michael Doherty Chief Financial Officer & Director 1M male
Gavin Jago Group Investor Relations Director
Heidi Khoshtaghaza Group HR Director
Philip Robert Hope Company Secretary & Finance Director male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits