Last Update 06 Dec 25
Fair value Increased 4.54%BOY: Future Multiple Expansion Will Be Driven By Margin Resilience
Our updated narrative raises the Analyst Price Target on Bodycote from £7.44 to £7.78 per share, reflecting analysts' mixed but overall constructive view, as modest price target trimming at JPMorgan is outweighed by a substantial upward revision from Deutsche Bank and a higher assumed future valuation multiple.
Analyst Commentary
Analyst reactions to Bodycote's outlook highlight a widening divergence in expectations, with some focusing on accelerating earnings power and others emphasizing near term execution risks and valuation discipline.
Bullish Takeaways
- Bullish analysts see the sharp uplift in price targets as evidence that medium term earnings growth and margin resilience are being underappreciated in the current share price.
- They point to an improved growth profile and operational execution that justify a higher valuation multiple, particularly if demand in core end markets normalizes or modestly improves.
- The higher target range suggests confidence that Bodycote can deliver above consensus returns on capital over time, supporting further rerating potential.
- Supportive ratings signal that, despite recent volatility, the risk reward skew is viewed as favorable for long term investors willing to look through cyclical noise.
Bearish Takeaways
- Bearish analysts remain cautious on the pace of earnings recovery, trimming price targets as they factor in more conservative volume and pricing assumptions.
- The lower end of the target range implies concern that current valuation already discounts much of the medium term improvement, limiting upside if execution stumbles.
- Some remain wary of cyclical exposure in key end markets, which could pressure margins and delay the delivery of the growth embedded in more optimistic forecasts.
- Neutral stances from major houses like JPMorgan underscore lingering uncertainty around near term catalysts, keeping a lid on how far multiples can expand in the absence of clearer evidence of sustained outperformance.
What's in the News
- Issued new earnings guidance for H2 2025-26, with management expecting stronger profit performance versus H1, supported by continued growth in Aerospace and Defence and improved trading in Specialist Technologies (company guidance).
- Anticipates H2 2025-26 operating profit to be ahead of H1 and broadly in line with H2 2024 levels, signalling confidence in maintaining recent profitability despite macro uncertainty (company guidance).
- Highlighted increasing benefits from the Optimise programme as a key driver of margin and efficiency gains, reinforcing the strategic focus on cost discipline and operational excellence (company guidance).
- Reaffirmed commitment to the Optimise, Perform and Grow initiatives, aimed at creating a higher quality, more resilient and faster growing business model over the medium term (company guidance).
Valuation Changes
- Fair Value has risen modestly from £7.44 to £7.78 per share, indicating a slightly higher central valuation estimate.
- Discount Rate has increased slightly from 8.55% to 9.01%, reflecting a marginally higher implied risk or required return.
- Revenue Growth has fallen significantly, shifting from a previously assumed 13.3% increase to a decline of approximately 8.4%, indicating a more cautious top line outlook.
- Net Profit Margin has edged down from 15.71% to 15.13%, pointing to a small reduction in expected profitability levels.
- Future P/E has risen from 13.9x to 15.4x, implying a higher assumed valuation multiple despite more conservative growth and margin forecasts.
Key Takeaways
- Capacity expansions, specialized investments, and focus on high-growth markets position Bodycote for accelerated revenue growth, market share gains, and a stronger business mix.
- Continued innovation, optimization, and sustainability initiatives enhance pricing power, expand margins, and support long-term competitiveness in advanced material processing sectors.
- Shrinking core markets, sector volatility, margin pressures, rising costs, and technological shifts threaten Bodycote's revenue stability and demand urgent adaptation to sustain growth.
Catalysts
About Bodycote- Provides heat treatment and thermal processing services worldwide.
- Major capacity expansions and upgrades in U.S. aerospace and defense sites are positioning Bodycote to capture higher demand as supply chain constraints ease and OEM order books grow, supporting future revenue acceleration and market share gains in these high-growth, high-margin sectors.
- The company's targeted organic investments, focused M&A pipeline, and increased sales capability in specialized markets such as aerospace, defense, and medical devices diversify revenue sources and are expected to drive above-market growth while improving business mix, ultimately benefiting top-line growth and margin profile.
- Momentum in Industry 4.0-related Specialist Technologies, such as HIP (Hot Isostatic Pressing) and vacuum treatments, combined with contract wins in defense and energy, position Bodycote at the forefront of increasing customer requirements for advanced material processing, translating to enhanced pricing power and improved net margins.
- The expanded Optimise program, including site consolidations and divestitures of low-margin and structurally lower-growth assets, is set to deliver at least £15 million in recurring annual cost benefits by mid-2027, materially boosting EBIT margins and cash flow.
- Bodycote's rollout of its Carbon Smart program-offering customers reduced carbon footprint heat treatment solutions-aligns with growing sustainability and electrification trends across automotive and industrial sectors, enabling the company to maintain pricing power, win new business, and protect or expand margins as decarbonization pressures mount.
Bodycote Future Earnings and Revenue Growth
Assumptions
How have these above catalysts been quantified?- Analysts are assuming Bodycote's revenue will decrease by 0.1% annually over the next 3 years.
- Analysts assume that profit margins will increase from 3.9% today to 15.7% in 3 years time.
- Analysts expect earnings to reach £114.7 million (and earnings per share of £0.51) by about September 2028, up from £28.4 million today.
- In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 13.9x on those 2028 earnings, down from 39.0x today. This future PE is lower than the current PE for the GB Machinery industry at 22.9x.
- Analysts expect the number of shares outstanding to decline by 1.59% per year for the next 3 years.
- To value all of this in today's terms, we will use a discount rate of 8.55%, as per the Simply Wall St company report.
Bodycote Future Earnings Per Share Growth
Risks
What could happen that would invalidate this narrative?- Bodycote's ongoing exposure to structurally weak and declining end markets, especially in Western Europe automotive and industrial segments, is leading to the closure or divestiture of up to 20% of its site portfolio and losing approximately £60 million in annual revenues; continued weakness in these sectors presents a risk of prolonged revenue stagnation or further contraction.
- Over-reliance on cyclical sectors like aerospace and defense could result in earnings volatility; while these segments presently offer growth, any downturns or supply chain disruptions in these industries could quickly translate into significant drops in revenue and profitability.
- Persistent pricing pressures and weak demand in several end markets, combined with the need to pass on surcharges or negotiate with large OEMs, could limit Bodycote's ability to maintain or expand margins over time, especially as peers in the space experience similar stresses.
- Rising compliance, restructuring, and capital costs-including a 10% year-over-year increase in capex and substantial restructuring spend tied to site closures-may erode cash flow and net margins, particularly if the anticipated efficiency gains and cost savings from the Optimise program fail to fully materialize.
- Increasing adoption of new technologies such as additive manufacturing, as well as heightened ESG and decarbonization requirements, could threaten demand for traditional heat treatment processes, forcing Bodycote to accelerate investment in next-generation solutions or risk long-term revenue decline and market share erosion.
Valuation
How have all the factors above been brought together to estimate a fair value?- The analysts have a consensus price target of £7.438 for Bodycote based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of £8.45, and the most bearish reporting a price target of just £6.1.
- In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be £730.0 million, earnings will come to £114.7 million, and it would be trading on a PE ratio of 13.9x, assuming you use a discount rate of 8.6%.
- Given the current share price of £6.28, the analyst price target of £7.44 is 15.5% higher.
- We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.
How well do narratives help inform your perspective?
Disclaimer
AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.



