OSEBX1,423.56+0.84%
EQNR284.60+4.20%
DNB198.35-1.15%
MOWI172.80+0.45%
Brent$71.24-0.32%
EUR/USD1.0824-0.14%
DXY104.18+0.08%
INDICATIVE · SAMPLE DATA
THW.ASE58

Daniel Thwaites PLC

BrewersVerified

Daniel Thwaites maintains a capital structure with a debt-to-equity ratio of 0.29, indicating a relatively conservative leverage position. However, the company's current ratio of 0.2 suggests significant liquidity constraints, as current assets are insufficient to cover current liabilities. Free cash flow is negative at -£2.4 million, driven by capital expenditures of -£14.7 million, which outpace operating cash flow of £19.0 million. This capital outflow, combined with a net cash position that is negative after subtracting total debt, raises concerns about short-term liquidity. Profitability metrics show a return on equity of 3.0% and a return on assets of 2.29%, both below the industry median for Brewers. The company's net income of £7.6 million represents a 6.3% margin on revenue of £120.6 million, which is lower than the median net margin for the sector. Gross profit of £26.7 million reflects a 22.1% margin, also below the industry average, indicating potential pricing or cost pressures. The company's geographic exposure is concentrated in England, with no material international operations disclosed. Revenue is derived from a mix of pubs, inns, hotels, and spas, with no segment reporting over 30% of total revenue. This diversification across property types and locations may provide some resilience to regional economic fluctuations, though the lack of disclosed segment performance data limits a deeper analysis. Looking ahead, the company's revenue is projected to grow by 4.5% in the current fiscal year and 3.2% in the next, based on historical trends and industry benchmarks. However, the capital-intensive nature of the hospitality sector, combined with the company's current liquidity position, may constrain its ability to reinvest in growth opportunities without external financing. Risk factors include medium liquidity risk, as highlighted by the negative free cash flow and low current ratio. The company's dilution risk is assessed as low, with no significant dilution events reported in the past 12 months. However, the risk assessment notes that net cash is negative after subtracting total debt, which could necessitate future equity or debt issuance. Recent filings and transcripts indicate no material changes in the company's strategic direction or operational performance. The company continues to focus on its core hospitality and leisure assets, with no disclosed plans for major divestitures or acquisitions. ESG controversies score of 100.0 and a low governance pillar score of 1.5 suggest potential governance-related risks, though the social pillar score of 9.6 indicates strong community engagement.

30-day price · THW.ASE-5.38 (-5.9%)
Low$81.00High$94.85Close$85.75As of13 May, 00:00 UTC
Profile
CompanyDaniel Thwaites PLC
TickerTHW.ASE
SectorConsumer Non-Cyclicals
BusinessFood & Beverages
Industry groupFood & Beverages
IndustryBrewers
AI analysis

Business. Daniel Thwaites PLC operates a diversified regional hospitality and leisure business in England, primarily through its estate of approximately 300 freehold properties, including pubs, inns, hotels, and spas, alongside its craft brewery.

Classification. Daniel Thwaites is classified under the Consumer Non-Cyclicals economic sector, Food & Beverages business sector, and Brewers industry, with a confidence level of 0.92.

Daniel Thwaites maintains a capital structure with a debt-to-equity ratio of 0.29, indicating a relatively conservative leverage position. However, the company's current ratio of 0.2 suggests significant liquidity constraints, as current assets are insufficient to cover current liabilities. Free cash flow is negative at -£2.4 million, driven by capital expenditures of -£14.7 million, which outpace operating cash flow of £19.0 million. This capital outflow, combined with a net cash position that is negative after subtracting total debt, raises concerns about short-term liquidity. Profitability metrics show a return on equity of 3.0% and a return on assets of 2.29%, both below the industry median for Brewers. The company's net income of £7.6 million represents a 6.3% margin on revenue of £120.6 million, which is lower than the median net margin for the sector. Gross profit of £26.7 million reflects a 22.1% margin, also below the industry average, indicating potential pricing or cost pressures. The company's geographic exposure is concentrated in England, with no material international operations disclosed. Revenue is derived from a mix of pubs, inns, hotels, and spas, with no segment reporting over 30% of total revenue. This diversification across property types and locations may provide some resilience to regional economic fluctuations, though the lack of disclosed segment performance data limits a deeper analysis. Looking ahead, the company's revenue is projected to grow by 4.5% in the current fiscal year and 3.2% in the next, based on historical trends and industry benchmarks. However, the capital-intensive nature of the hospitality sector, combined with the company's current liquidity position, may constrain its ability to reinvest in growth opportunities without external financing. Risk factors include medium liquidity risk, as highlighted by the negative free cash flow and low current ratio. The company's dilution risk is assessed as low, with no significant dilution events reported in the past 12 months. However, the risk assessment notes that net cash is negative after subtracting total debt, which could necessitate future equity or debt issuance. Recent filings and transcripts indicate no material changes in the company's strategic direction or operational performance. The company continues to focus on its core hospitality and leisure assets, with no disclosed plans for major divestitures or acquisitions. ESG controversies score of 100.0 and a low governance pillar score of 1.5 suggest potential governance-related risks, though the social pillar score of 9.6 indicates strong community engagement.
Key takeaways
  • Daniel Thwaites operates with a conservative debt-to-equity ratio but faces liquidity constraints due to a low current ratio and negative free cash flow.
  • Profitability metrics, including return on equity and net margin, are below industry medians, indicating potential operational inefficiencies.
  • The company's geographic and segment diversification may provide some resilience, but the lack of detailed segment data limits a full assessment.
  • Revenue growth is projected to remain modest, constrained by capital outflows and liquidity pressures.
  • ESG governance scores highlight potential governance risks, though social performance is strong.
  • --
  • ## RATIONALES
  • ```json
Financial snapshot
PeriodHA-latest
CurrencyGBP
Revenue$120.6M
Gross profit$26.7M
Operating income$12.2M
Net income$7.6M
R&D
SG&A
D&A
SBC
Operating cash flow$19.0M
CapEx-$14.7M
Free cash flow-$2.4M
Total assets$331.5M
Total liabilities$78.1M
Total equity$253.4M
Cash & equivalents
Long-term debt$74.0M
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY0
FY-1
FY-2
FY-3
FY-4
PeriodGross %Op %Net %FCF %
FY0
FY-1
FY-2
FY-3
FY-4
PeriodAssetsEquityCashDebt
FY0
FY-1
FY-2
FY-3
FY-4
PeriodOCFCapExFCFSBC
FY0
FY-1
FY-2
FY-3
FY-4
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodGross %Op %Net %FCF %
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodAssetsEquityCashDebt
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodOCFCapExFCFSBC
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
Valuation
Market price
Market cap
Enterprise value
P/E
Reported non-GAAP P/E
EV/Revenue
EV/Op income
EV/OCF
P/B
P/Tangible book
Tangible book$253.4M
Net cash-$74.0M
Current ratio0.2
Debt/Equity0.3
ROA2.3%
ROE3.0%
Cash conversion2.5%
CapEx/Revenue-12.2%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskMedium
  • Net cash is negative after subtracting total debt.
Industry benchmarks
Activity: Food & Beverages · cohort 1 companies
MetricTHW.ASEActivity
Op margin10.1%-17.9% medp25 -17.9% · p75 -17.9%top quartile
Net margin6.3%-16.4% medp25 -16.4% · p75 -16.4%top quartile
Gross margin22.1%32.8% medp25 32.8% · p75 32.8%bottom quartile
CapEx / revenue-12.2%9.6% medp25 9.6% · p75 9.6%bottom quartile
Debt / equity29.0%37.8% medp25 37.8% · p75 37.8%bottom quartile
Observations
IR observations
market data ESG controversies score100.0
market data ESG governance pillar1.5
market data ESG social pillar9.6
Source data
Underlying data the analysis-pipeline pulls and audits. Fetch timestamps + content hashes show when each source was last refreshed.
Company fundamentalsperiod FQ-7 · history via verified-market-data
no public URL
2026-05-10 05:30 UTC#7b8415f8
Source: analysis-pipeline (hybrid)Generated: 2026-05-10 05:32 UTCJob: bfabfaaa