Subscribe

FW Thorpe Plc (TFW.L)

GBp256.00 +0.00 (+0.00%)
GB LSE Industrials Electrical Equipment & Parts
Address Merse Road B98 9HH
Redditch, GB
CEO Craig Muncaster
IPO 1988-07-01
ISIN GB00BC9ZLX92

Explore sections of this company profile

Description

FW Thorpe Plc, along with its various operating companies, stands as a global leader in the design, production, and distribution of professional lighting equipment, serving customers across the United Kingdom, the Netherlands, other European nations, and international territories. The company offers a wide spectrum of lighting and control systems, encompassing recessed, surface-mounted, and suspended luminaires, as well as essential emergency lighting setups, robust solutions for hazardous areas, and both high and low bay fixtures. Their portfolio also includes advanced lighting controls and diverse exterior lighting products, all tailored for sectors such as commercial, industrial, educational, healthcare, manufacturing, retail, display, and hospitality. Further expanding its reach, FW Thorpe Plc provides vital emergency exit signage and lighting systems for commercial, hospitality, and healthcare environments. They also specialize in clean room lighting equipment and luminaires designed for stringent applications in laboratories, pharmaceutical and semiconductor manufacturing facilities, hospitals, kitchens, and food preparation zones. Additionally, the company supplies illumination solutions to the advertising, brewery, retail, and sign lighting industries. For outdoor and public infrastructure, their offerings include street lighting, external wall and ceiling luminaires, amenity lighting products, and cutting-edge LED road and tunnel luminaires, addressing needs in infrastructure, housing, and car park facilities. These comprehensive lighting solutions are marketed under prominent brands such as Thorlux Lighting, Philip Payne, Solite, Portland Lighting, TRT Lighting, Lightronics, Famostar, and Luxintec. Established in 1936, FW Thorpe Plc is headquartered in Redditch, 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
GBp256.00 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
55.4K
Beta
0.45
Float Shares
54.43M
Free Float %
48.5%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+2.61% +6.18% +10.00% -3.85% -4.18% -1.26% -11.29% -24.86% -34.68% +15.55% -67.16%
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

Price Targets & DCF
Current price
256.00
DCF (Unlevered) 644.19 +151.6%
DCF (Levered) 727.53 +184.2%

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.

Ratings Trend (MoM)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
7.27
Safe zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
7 / 10
Strong MOAT
Composite Rating
A+
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
4 / 5
High
P/E Score
3 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Electrical Equipment & Parts: +13.1%
    -0.3% Q4'25: -1.0% (vs Q4'23)
  • EPS growth Electrical Equipment & Parts: +22.4%
    +4.8% Q4'25: +7.5% (vs Q4'23)
  • FCF margin FCF growth · Electrical Equipment & Parts: +27.2%
    +17.1% Q4'25: +15.6% (vs Q4'23)
  • EBIT margin Electrical Equipment & Parts: +8.2%
    +19.0% Q4'25: +14.2% (vs Q4'23)
  • ROIC Electrical Equipment & Parts: +6.4%
    +19.9% Q4'25: +27.7% (vs Q4'23)
  • Share dilution Electrical Equipment & Parts: +0.0%
    -0.1% Q4'25: -1.5% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Electrical Equipment & Parts: -0.54×
    0.19× Q4'25: 0.07× (vs Q4'23)
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 (0.43) × ERP
WACC = 98% × Ke + 2% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 644.19 Current price: 256.00
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 Jun 2019
actual
Jun 2020
actual
Jun 2021
actual
Jun 2022
actual
Jun 2023
actual
Jun 2024
actual
Jun 2025
actual
Jun 2026
1 Rev. Ana.
1 EPS Ana.
Jun 2027
1 Rev. Ana.
1 EPS Ana.
Jun 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
110.64M
est: 110.13M (+0.5%)
113.34M
est: 107.29M (+5.6%)
117.88M
est: 116.87M (+0.9%)
143.72M
est: 110.13M (+30.5%)
176.75M
est: 107.29M (+64.7%)
175.80M
est: 116.87M (+50.4%)
175.22M
est: 110.13M (+59.1%)
110.13M
110.13M – 110.13M
+0.0% YoY
107.29M
107.29M – 107.29M
-2.6% YoY
116.87M
116.87M – 116.87M
+8.9% YoY
EBITDA
20.78M
est: 23.19M (-10.4%)
22.13M
est: 22.59M (-2.0%)
25.82M
est: 24.61M (+4.9%)
31.09M
est: 23.70M (+31.2%)
36.54M
est: 22.59M (+61.7%)
37.86M
est: 31.26M (+21.1%)
42.73M
est: 29.45M (+45.1%)
29.45M
29.45M – 29.45M
+0.0% YoY
28.69M
28.69M – 28.69M
-2.6% YoY
31.26M
31.26M – 31.26M
+8.9% YoY
EBIT
17.65M
est: 17.94M (-1.6%)
16.33M
est: 17.48M (-6.6%)
20.18M
est: 19.04M (+6.0%)
24.12M
est: 18.13M (+33.1%)
27.83M
est: 17.48M (+59.2%)
30.63M
est: 24.62M (+24.4%)
33.23M
est: 23.20M (+43.2%)
23.20M
23.20M – 23.20M
+0.0% YoY
22.60M
22.60M – 22.60M
-2.6% YoY
24.62M
24.62M – 24.62M
+8.9% YoY
Net Income
16.14M
est: 16.86M (-4.3%)
13.31M
est: 11.42M (+16.6%)
15.81M
est: 16.15M (-2.1%)
20.07M
est: 14.78M (+35.8%)
21.93M
est: 11.42M (+92.1%)
24.31M
est: 16.13M (+50.7%)
25.41M
est: 16.84M (+50.9%)
16.84M
16.84M – 16.84M
+0.0% YoY
11.40M
11.40M – 11.40M
-32.3% YoY
16.13M
16.13M – 16.13M
+41.5% YoY
SGA
33.02M
est: 32.61M (+1.3%)
33.92M
est: 31.77M (+6.8%)
36.45M
est: 34.61M (+5.3%)
38.98M
est: 34.79M (+12.1%)
50.51M
est: 31.77M (+59.0%)
55.37M
est: 34.62M (+59.9%)
52.58M
est: 32.63M (+61.2%)
32.63M
32.63M – 32.63M
+0.0% YoY
31.78M
31.78M – 31.78M
-2.6% YoY
34.62M
34.62M – 34.62M
+8.9% YoY
EPS
0.14
est: 0.14 (-2.6%)
0.11
est: 0.10 (+13.0%)
0.14
est: 0.14 (+1.7%)
0.17
est: 0.14 (+18.3%)
0.19
est: 0.10 (+95.2%)
0.21
est: 0.14 (+52.5%)
0.22
est: 0.14 (+53.0%)
0.14
0.14 – 0.14
+0.0% YoY
0.10
0.10 – 0.10
-32.3% YoY
0.14
0.14 – 0.14
+41.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A+ 4/5 5/5 4/5 5/5 4/5 3/5 3/5
2026-05-28 A+ 4/5 5/5 4/5 5/5 4/5 3/5 3/5
2026-05-27 A+ 4/5 5/5 4/5 5/5 4/5 3/5 3/5
2026-05-26 A+ 4/5 5/5 4/5 5/5 4/5 3/5 3/5
2026-05-22 A+ 4/5 5/5 4/5 5/5 4/5 3/5 3/5
2026-05-21 A+ 5/5 5/5 4/5 5/5 4/5 4/5 3/5
2026-05-20 A+ 5/5 5/5 4/5 5/5 4/5 4/5 3/5
2026-05-19 A+ 5/5 5/5 4/5 5/5 4/5 4/5 3/5
2026-05-18 A+ 5/5 5/5 4/5 5/5 4/5 4/5 3/5
2026-05-15 A+ 4/5 5/5 4/5 5/5 3/5 4/5 3/5
2026-05-14 A+ 4/5 5/5 4/5 5/5 3/5 4/5 3/5
2026-05-13 A+ 4/5 5/5 4/5 5/5 3/5 4/5 3/5
2026-05-12 A+ 4/5 5/5 4/5 5/5 3/5 4/5 3/5
2026-05-11 A+ 4/5 5/5 4/5 5/5 3/5 4/5 3/5
2026-05-08 A+ 4/5 5/5 4/5 5/5 3/5 4/5 3/5
2026-05-07 A+ 4/5 5/5 4/5 5/5 3/5 4/5 3/5
2026-05-06 A+ 4/5 5/5 4/5 5/5 3/5 4/5 3/5
2026-05-05 A+ 4/5 5/5 4/5 5/5 3/5 4/5 3/5
2026-05-01 A+ 4/5 5/5 4/5 5/5 3/5 4/5 3/5
2026-04-30 A+ 4/5 5/5 4/5 5/5 3/5 4/5 3/5
2026-04-29 A+ 4/5 5/5 4/5 5/5 3/5 4/5 3/5
2026-04-28 A+ 4/5 5/5 4/5 5/5 3/5 4/5 3/5
2026-04-27 A+ 4/5 5/5 4/5 5/5 3/5 4/5 3/5
2026-04-24 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-23 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-22 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-21 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-20 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-17 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5
2026-04-16 A 4/5 5/5 4/5 5/5 2/5 4/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
75.08M
OE per share TTM
0.64
Owner's Yield
23.64%
Maintenance CapEx ratio
27.84%
Maint CapEx / Avg PPE
23.1%

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 Held by 5 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 WisdomTree Europe SmallCap Dividend UCITS ETF Acc DFEA.L 0.04% 35.5K 0.38%
2 WisdomTree Europe SmallCap Dividend UCITS ETF WTES.DE 0.04% 35.5K 0.38%
3 WisdomTree Dynamic International SmallCap Equity ETF DDLS 0.04% 154.8K 0.48%
4 WisdomTree International SmallCap Dividend Fund DLS 0.04% 365.7K 0.58%
5 Dimensional - International Small Cap ETF DFIS 0.00% 165.4K 0.39%

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
36.9K
Shares Outstanding
112.24M

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
Craig Muncaster Chief Executive, Group Financial Director, Company Secretary & Executive Director 850.0K male
James Edward Thorpe Joint MD of Thorlux Lighting & Executive Director 533.0K male
Frank Risseeuw Group Head of Synergy
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