Loading...

We've got a brand new version of Simply Wall St! Try it out

Braime Group

AIM:BMTO
Snowflake Description

Flawless balance sheet and fair value.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
BMTO
AIM
£24M
Market Cap
  1. Home
  2. GB
  3. Capital Goods
Company description

Braime Group PLC, together with its subsidiaries, distributes bulk material handling components and monitoring equipment in the United Kingdom. The last earnings update was 83 days ago. More info.


Add to Portfolio Compare Print
  • Braime Group has significant price volatility in the past 3 months.
BMTO Share Price and Events
7 Day Returns
-3.1%
AIM:BMTO
1.1%
GB Trade Distributors
0.9%
GB Market
1 Year Returns
6.9%
AIM:BMTO
15.3%
GB Trade Distributors
8.7%
GB Market
BMTO Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Braime Group (BMTO) -3.1% 0% -20.5% 6.9% 90.8% 158.3%
GB Trade Distributors 1.1% 0.6% 3.2% 15.3% 27.6% 51.8%
GB Market 0.9% -0.5% 0.9% 8.7% 3.6% 9.9%
1 Year Return vs Industry and Market
  • BMTO underperformed the Trade Distributors industry which returned 15.3% over the past year.
  • BMTO underperformed the Market in United Kingdom of Great Britain and Northern Ireland which returned 8.7% over the past year.
Price Volatility
BMTO
Industry
5yr Volatility vs Market

BMTO Value

 Is Braime Group undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Braime Group to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Braime Group.

AIM:BMTO Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Extrapolated from most recent financials. See below
Discount Rate (Cost of Equity) See below 6.9%
Perpetual Growth Rate 10-Year GB Government Bond Rate 0.5%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for AIM:BMTO
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year GB Govt Bond Rate 0.5%
Equity Risk Premium S&P Global 6.1%
Trade Distributors Unlevered Beta Simply Wall St/ S&P Global 0.95
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.947 (1 + (1- 19%) (17.23%))
1.053
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.05
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 0.53% + (1.053 * 6.07%)
6.92%

Discounted Cash Flow Calculation for AIM:BMTO using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Braime Group is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

Note: Free cash flow to equity valuations ignore the company's cash or debt.

AIM:BMTO DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (GBP, Millions) Source Present Value
Discounted (@ 6.92%)
2020 0.23 Est @ -5.42% 0.21
2021 0.22 Est @ -3.64% 0.19
2022 0.22 Est @ -2.39% 0.18
2023 0.21 Est @ -1.51% 0.16
2024 0.21 Est @ -0.9% 0.15
2025 0.21 Est @ -0.47% 0.14
2026 0.21 Est @ -0.17% 0.13
2027 0.21 Est @ 0.04% 0.12
2028 0.21 Est @ 0.19% 0.11
2029 0.21 Est @ 0.29% 0.11
Present value of next 10 years cash flows £1.00
AIM:BMTO DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2029 × (1 + g) ÷ (Discount Rate – g)
= £0.21 × (1 + 0.53%) ÷ (6.92% – 0.53%)
£3.30
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= £3.30 ÷ (1 + 6.92%)10
£1.69
AIM:BMTO Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= £1.00 + £1.69
£2.69
Equity Value per Share
(GBP)
= Total value / Shares Outstanding
= £2.69 / 1.44
£1.87
AIM:BMTO Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in AIM:BMTO represents 0.88572x of AIM:BMT
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.88572x
Value per Share
(Listing Adjusted, GBP)
= Value per Share (GBP) x Listing Adjustment Factor
= £ 1.87 x 0.88572
£1.66
Value per share (GBP) From above. £1.66
Current discount Discount to share price of £15.50
= -1 x (£15.50 - £1.66) / £1.66
-836.3%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

  • The current share price of Braime Group is above its future cash flow value.
Often investors are willing to pay a premium for a company that has a high dividend or the potential for future growth.
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Braime Group's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Braime Group's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
AIM:BMTO PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-06-30) in GBP £1.46
AIM:BMT Share Price ** AIM (2019-12-10) in GBP £17.5
United Kingdom of Great Britain and Northern Ireland Trade Distributors Industry PE Ratio Median Figure of 19 Publicly-Listed Trade Distributors Companies 15.3x
United Kingdom of Great Britain and Northern Ireland Market PE Ratio Median Figure of 751 Publicly-Listed Companies 17.25x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Braime Group.

AIM:BMTO PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= AIM:BMT Share Price ÷ EPS (both in GBP)

= 17.5 ÷ 1.46

12.01x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Braime Group is good value based on earnings compared to the GB Trade Distributors industry average.
  • Braime Group is good value based on earnings compared to the United Kingdom of Great Britain and Northern Ireland market.
Price based on expected Growth
Does Braime Group's expected growth come at a high price?
Raw Data
AIM:BMTO PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 12.01x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 0 Analysts
Not available
United Kingdom of Great Britain and Northern Ireland Trade Distributors Industry PEG Ratio Median Figure of 11 Publicly-Listed Trade Distributors Companies 2.46x
United Kingdom of Great Britain and Northern Ireland Market PEG Ratio Median Figure of 559 Publicly-Listed Companies 1.45x

*Line of best fit is calculated by linear regression .

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to calculate PEG ratio for Braime Group, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on Braime Group's assets?
Raw Data
AIM:BMTO PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-06-30) in GBP £9.91
AIM:BMT Share Price * AIM (2019-12-10) in GBP £17.5
United Kingdom of Great Britain and Northern Ireland Trade Distributors Industry PB Ratio Median Figure of 21 Publicly-Listed Trade Distributors Companies 1.86x
United Kingdom of Great Britain and Northern Ireland Market PB Ratio Median Figure of 1,312 Publicly-Listed Companies 1.51x
AIM:BMTO PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= AIM:BMT Share Price ÷ Book Value per Share (both in GBP)

= 17.5 ÷ 9.91

1.77x

* Primary Listing of Braime Group.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Braime Group is good value based on assets compared to the GB Trade Distributors industry average.
X
Value checks
We assess Braime Group's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Trade Distributors industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Trade Distributors industry average (and greater than 0)? (1 check)
  5. Braime Group has a total score of 3/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

BMTO Future Performance

 How is Braime Group expected to perform in the next 1 to 3 years based on estimates from 0 analysts?

In this section we usually present revenue and earnings growth projections based on the consensus estimates of professional analysts to help investors understand the company’s ability to generate profit. But as Braime Group has not provided enough past data and has no analyst forecast, its future earnings cannot be reliably calculated by extrapolating past data or using analyst predictions.

This is quite a rare situation as 97% of companies covered by Simply Wall St do have past financial data. You can see them here.

Show me the analysis anyway

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
8.7%
Expected Trade Distributors industry annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Braime Group expected to grow at an attractive rate?
  • Unable to compare Braime Group's earnings growth to the low risk savings rate as no estimate data is available.
Growth vs Market Checks
  • Unable to compare Braime Group's earnings growth to the United Kingdom of Great Britain and Northern Ireland market average as no estimate data is available.
  • Unable to compare Braime Group's revenue growth to the United Kingdom of Great Britain and Northern Ireland market average as no estimate data is available.
Annual Growth Rates Comparison
Raw Data
AIM:BMTO Future Growth Rates Data Sources
Data Point Source Value (per year)
United Kingdom of Great Britain and Northern Ireland Trade Distributors Industry Earnings Growth Rate Market Cap Weighted Average 8.7%
United Kingdom of Great Britain and Northern Ireland Trade Distributors Industry Revenue Growth Rate Market Cap Weighted Average 3.7%
United Kingdom of Great Britain and Northern Ireland Market Earnings Growth Rate Market Cap Weighted Average 12.4%
United Kingdom of Great Britain and Northern Ireland Market Revenue Growth Rate Market Cap Weighted Average 3.6%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
AIM:BMTO Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (5 months ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below
All numbers in GBP Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
AIM:BMTO Past Financials Data
Date (Data in GBP Millions) Revenue Cash Flow Net Income *
2019-06-30 35 1 2
2019-03-31 35 2 2
2018-12-31 36 2 2
2018-09-30 35 3 2
2018-06-30 34 3 2
2018-03-31 33 2 2
2017-12-31 31 1 2
2017-09-30 31 1 1
2017-06-30 30 1 1
2017-03-31 29 2 1
2016-12-31 28 2 1
2016-09-30 28 1 1

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Unable to determine if Braime Group is high growth as no earnings estimate data is available.
  • Unable to determine if Braime Group is high growth as no revenue estimate data is available.
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
AIM:BMTO Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (5 months ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below

All data from Braime Group Company Filings, last reported 5 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

AIM:BMTO Past Financials Data
Date (Data in GBP Millions) EPS *
2019-06-30 1.46
2019-03-31 1.49
2018-12-31 1.51
2018-09-30 1.49
2018-06-30 1.46
2018-03-31 1.33
2017-12-31 1.19
2017-09-30 0.94
2017-06-30 0.69
2017-03-31 0.67
2016-12-31 0.65
2016-09-30 0.90

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Unable to establish if Braime Group will efficiently use shareholders’ funds in the future without estimates of Return on Equity.

Next steps:

  1. Examine whether Braime Group is trading at Braime Group'san attractive price based on how much it is expected to earn in the future, and relative to its industry peers and the wider market.
  2. Braime Group's future outlook can be gauged by looking at industry trends and market size, and determining how well-positioned the company is compared to its competitors. Take a look at other high-growth Capital Goods companies here
  3. Braime Group's competitive advantages and company strategy can generally be found in its financial reports archived here.
  4. Use fundamentals to screen for another stock to analyse from our database of over 75,000 companies worldwide
X
Future performance checks
We assess Braime Group's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the United Kingdom of Great Britain and Northern Ireland market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the United Kingdom of Great Britain and Northern Ireland market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Braime Group has a total score of 0/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

BMTO Past Performance

  How has Braime Group performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Braime Group's growth in the last year to its industry (Trade Distributors).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Braime Group's year on year earnings growth rate has been positive over the past 5 years.
  • Braime Group's 1-year earnings growth is negative, it can't be compared to the 5-year average.
  • Braime Group's 1-year earnings growth is negative, it can't be compared to the GB Trade Distributors industry average.
Earnings and Revenue History
Braime Group's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Braime Group Company Filings, last reported 5 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

AIM:BMTO Past Revenue, Cash Flow and Net Income Data
Date (Data in GBP Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-06-30 34.73 2.10 8.73
2019-03-31 35.22 2.14 8.52
2018-12-31 35.72 2.18 8.30
2018-09-30 34.85 2.14 7.70
2018-06-30 33.98 2.10 7.10
2018-03-31 32.71 1.91 7.27
2017-12-31 31.45 1.72 7.45
2017-09-30 30.89 1.36 7.33
2017-06-30 30.34 1.00 7.21
2017-03-31 29.38 0.96 6.97
2016-12-31 28.42 0.93 6.72
2016-09-30 27.51 1.30 6.52
2016-06-30 26.60 1.66 6.32
2016-03-31 26.54 1.62 6.17
2015-12-31 26.47 1.58 6.02
2015-09-30 26.08 1.20 5.85
2015-06-30 25.69 0.81 5.67
2015-03-31 24.99 0.84 5.49
2014-12-31 24.29 0.86 5.31
2014-09-30 24.05 0.86 5.19
2014-06-30 23.82 0.85 5.08
2014-03-31 23.39 0.80 5.05
2013-12-31 22.95 0.75 5.02
2013-09-30 22.40 0.63 4.85
2013-06-30 21.85 0.51 4.69
2013-03-31 21.53 0.47 4.63
2012-12-31 21.21 0.43 4.57

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • Braime Group has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • Braime Group used its assets more efficiently than the GB Trade Distributors industry average last year based on Return on Assets.
  • Braime Group has significantly improved its use of capital last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess Braime Group's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Trade Distributors industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Braime Group has a total score of 3/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

BMTO Health

 How is Braime Group's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Braime Group's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Braime Group is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Braime Group's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of Braime Group's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is covered by short term assets, assets are 4.3x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Braime Group Company Filings, last reported 5 months ago.

AIM:BMTO Past Debt and Equity Data
Date (Data in GBP Millions) Total Equity Total Debt Cash & Short Term Investments
2019-06-30 13.94 4.18 0.94
2019-03-31 13.94 4.18 0.94
2018-12-31 13.33 3.51 2.31
2018-09-30 13.33 3.51 2.31
2018-06-30 11.78 3.40 0.94
2018-03-31 11.78 3.40 0.94
2017-12-31 10.98 2.52 1.15
2017-09-30 10.98 2.52 1.15
2017-06-30 10.11 3.16 0.01
2017-03-31 10.11 3.16 0.01
2016-12-31 9.96 2.38 0.74
2016-09-30 9.96 2.38 0.74
2016-06-30 8.71 4.92 1.24
2016-03-31 8.71 4.92 1.24
2015-12-31 8.63 2.95 0.93
2015-09-30 8.63 2.95 0.93
2015-06-30 7.38 3.81 0.80
2015-03-31 7.38 3.81 0.80
2014-12-31 7.35 3.68 1.36
2014-09-30 7.35 3.68 1.36
2014-06-30 6.92 3.12 0.72
2014-03-31 6.92 3.12 0.72
2013-12-31 6.67 2.21 0.57
2013-09-30 6.67 2.21 0.57
2013-06-30 6.36 2.87 0.64
2013-03-31 6.36 2.87 0.64
2012-12-31 6.20 1.50 1.58
  • Braime Group's level of debt (27.3%) compared to net worth is satisfactory (less than 40%).
  • The level of debt compared to net worth has been reduced over the past 5 years (41.2% vs 27.3% today).
  • Debt is well covered by operating cash flow (37.7%, greater than 20% of total debt).
  • Interest payments on debt are well covered by earnings (EBIT is 7.3x coverage).
X
Financial health checks
We assess Braime Group's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Braime Group has a total score of 6/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

BMTO Dividends

 What is Braime Group's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
0.66%
Current annual income from Braime Group dividends.
If you bought £2,000 of Braime Group shares you are expected to receive £13 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Braime Group's pays a lower dividend yield than the bottom 25% of dividend payers in United Kingdom of Great Britain and Northern Ireland (1.95%).
  • Braime Group's dividend is below the markets top 25% of dividend payers in United Kingdom of Great Britain and Northern Ireland (5.19%).
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
AIM:BMTO Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below
United Kingdom of Great Britain and Northern Ireland Trade Distributors Industry Average Dividend Yield Market Cap Weighted Average of 18 Stocks 2.4%
United Kingdom of Great Britain and Northern Ireland Market Average Dividend Yield Market Cap Weighted Average of 678 Stocks 4.5%
United Kingdom of Great Britain and Northern Ireland Minimum Threshold Dividend Yield 10th Percentile 1.1%
United Kingdom of Great Britain and Northern Ireland Bottom 25% Dividend Yield 25th Percentile 2%
United Kingdom of Great Britain and Northern Ireland Top 25% Dividend Yield 75th Percentile 5.2%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

AIM:BMTO Past Annualized Dividends Data
Date (Data in £) Dividend per share (annual) Avg. Yield (%)
2019-05-14 0.115 0.602
2019-04-29 0.115 0.472
2018-05-18 0.102 0.657
2018-05-02 0.102 0.917
2017-05-11 0.093 1.049
2017-04-26 0.093 1.107
2016-04-15 0.091 1.194
2015-03-13 0.091 1.280
2014-03-11 0.086 1.356
2013-03-22 0.078 1.425
2012-05-03 0.078 1.580
2012-04-17 0.078 1.563
2011-09-22 0.072 1.804
2011-03-30 0.072 2.708
2010-03-31 0.060 5.356
2009-09-28 0.030 2.726
2009-03-13 0.000 0.000
2008-12-31 0.030 3.549

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Braime Group is not paying a notable dividend for United Kingdom of Great Britain and Northern Ireland, therefore no need to check if the payments are stable.
  • Braime Group is not paying a notable dividend for United Kingdom of Great Britain and Northern Ireland, therefore no need to check if the payments are increasing.
Current Payout to shareholders
What portion of Braime Group's earnings are paid to the shareholders as a dividend.
  • No need to calculate the sustainability of Braime Group's dividends as it is not paying a notable one for United Kingdom of Great Britain and Northern Ireland.
Future Payout to shareholders
  • Insufficient estimate data to determine if a dividend will be paid in 3 years and that it will be sustainable.
X
Income/ dividend checks
We assess Braime Group's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 1.1%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Braime Group afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Braime Group has a total score of 0/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

BMTO Management

 What is the CEO of Braime Group's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Oliver Nicholas Braime
COMPENSATION £211,000
CEO Bio

Mr. Oliver Nicholas A. Braime, MA, (Oxon.), M.B.I.M. serves as the Chairman of the Board and Chief Executive Officer of T.F. & J.H. Braime PLC. Mr. Braime joined the company in 1972 after graduating from Oxford with an MA in Modern History. Initally Nicholas trained in the drawing office and production departments, while doing day release engineering courses at Kitson college before continuing his formal studies, with a diploma in Management studies at Leeds Metropolitan University. In 1976, je moved to the sales and distribution business, taking on the responsibility for developing the sales of components used in the bulk material handling industry. In 1984 he moved to the USA to set up a branch office of the new subsidiary 4B Elevator Components Ltd, before returning to the UK in 1987 to take responsibility as Sales Director for Braime Pressings Ltd. He has experience in working in all parts of the company, his primary contribution has been the development of the range of material handling components which are marketed globally under the brand 4B.

CEO Compensation
  • Oliver Nicholas's compensation has been consistent with company performance over the past year, both up more than 20%.
  • Oliver Nicholas's remuneration is about average for companies of similar size in United Kingdom of Great Britain and Northern Ireland.
Management Team

Oliver Nicholas Braime

TITLE
Chairman & CEO
COMPENSATION
£211K

Cielo Cartwright

TITLE
Group Financial Director
COMPENSATION
£128K
AGE
56
TENURE
1.7 yrs

Carl Braime

TITLE
Group Sales Director & Executive Director
COMPENSATION
£128K
AGE
40
TENURE
9.3 yrs
Board of Directors Tenure

Average tenure and age of the Braime Group board of directors in years:

9.3
Average Tenure
48
Average Age
  • The tenure for the Braime Group board of directors is about average.
Board of Directors

Oliver Nicholas Braime

TITLE
Chairman & CEO
COMPENSATION
£211K
TENURE
32.9 yrs

Cielo Cartwright

TITLE
Group Financial Director
COMPENSATION
£128K
AGE
56
TENURE
1.7 yrs

Carl Braime

TITLE
Group Sales Director & Executive Director
COMPENSATION
£128K
AGE
40
TENURE
9.3 yrs

Peter John Alcock

TITLE
Non-Executive Director
COMPENSATION
£28K

Andrew Walker

TITLE
Non-Executive Director
COMPENSATION
£28K
AGE
75
TENURE
9.8 yrs

Alan Braime

TITLE
Group Commercial Director & Executive Director
COMPENSATION
£128K
AGE
38
TENURE
9.3 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month open market individual insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (£) Value (£)
X
Management checks
We assess Braime Group's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Braime Group has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

BMTO News

Simply Wall St News

BMTO Company Info

Description

Braime Group PLC, together with its subsidiaries, distributes bulk material handling components and monitoring equipment in the United Kingdom. The company also manufactures and sells deep drawn metal presswork. It also operates in France, South Africa, Australia, Thailand, China, and the United States. The company was formerly known as T.F. & J.H. Braime (Holdings) P.L.C. and changed its name to Braime Group PLC in August 2019. Braime Group PLC was founded in 1888 and is headquartered in Leeds, the United Kingdom.

Details
Name: Braime Group PLC
BMTO
Exchange: AIM
Founded: 1888
£24,240,000
1,440,000
Website: http://www.braimegroup.com
Address: Braime Group PLC
Hunslet Road,
Leeds,
West Yorkshire, LS10 1JZ,
United Kingdom
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
AIM BMT A Ordinary Shares London Stock Exchange AIM Market GB GBP 02. Jan 1992
AIM BMTO Ordinary Shares London Stock Exchange AIM Market GB GBP 16. Nov 1992
Number of employees
Current staff
Staff numbers
174
Braime Group employees.
Industry
Trading Companies and Distributors
Capital Goods
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/12/11 20:37
End of day share price update: 2019/12/10 00:00
Last earnings filing: 2019/09/19
Last earnings reported: 2019/06/30
Last annual earnings reported: 2018/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.