investorscraft@gmail.com

Intrinsic ValueRichelieu Hardware Ltd. (RCH.TO)

Previous Close$40.72
Intrinsic Value
Upside potential
Previous Close
$40.72

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Richelieu Hardware Ltd. operates as a key player in the North American specialty hardware and complementary products market, serving manufacturers and retailers in the furnishings, fixtures, and appliances sector. The company’s diversified product portfolio includes decorative and functional hardware, lighting systems, storage solutions, and high-pressure laminates, catering to cabinet makers, woodworkers, and renovation retailers. Its vertically integrated model, combining manufacturing, importing, and distribution, enhances supply chain efficiency and cost control. Richelieu’s strong relationships with manufacturers and retailers, alongside its focus on innovation and quality, solidify its competitive position in a fragmented industry. The company’s strategic emphasis on high-growth segments like ergonomic workstations and sliding door systems further differentiates it from peers. With a well-established presence in Canada and expanding U.S. operations, Richelieu benefits from cross-border demand trends in residential and commercial construction. Its ability to adapt to evolving design preferences and sustainability requirements positions it as a trusted partner in the hardware and furnishings ecosystem.

Revenue Profitability And Efficiency

Richelieu reported FY revenue of CAD 1.83 billion, reflecting steady demand across its product categories. Net income stood at CAD 85.8 million, with diluted EPS of CAD 1.53, indicating moderate profitability amid competitive pressures. Operating cash flow of CAD 133.6 million underscores efficient working capital management, though capital expenditures of CAD 30.6 million suggest ongoing investments in capacity and distribution. The company’s gross margins remain stable, supported by its diversified sourcing and manufacturing capabilities.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its asset-light distribution model and scalable operations, enabling consistent returns on invested capital. Richelieu’s ability to maintain healthy cash conversion cycles highlights its operational efficiency. While net income margins are modest, its focus on high-margin complementary products and value-added services supports sustained profitability. The balance between growth investments and shareholder returns reflects disciplined capital allocation.

Balance Sheet And Financial Health

Richelieu maintains a solid balance sheet with CAD 41.4 million in cash and equivalents and total debt of CAD 264.6 million, indicating manageable leverage. The company’s liquidity position is sufficient to fund working capital needs and strategic initiatives. Its debt-to-equity ratio remains conservative, aligning with its growth strategy and cyclical industry exposure. Financial flexibility is a key strength, supporting both organic expansion and potential acquisitions.

Growth Trends And Dividend Policy

Revenue growth has been steady, supported by market share gains and product diversification. The company’s dividend payout ratio is sustainable, with a dividend per share of CAD 0.6066, reflecting a balanced approach to capital returns. Richelieu’s focus on expanding its U.S. footprint and introducing innovative products positions it for long-term growth, though cyclical demand patterns in construction and furnishings remain a monitorable risk.

Valuation And Market Expectations

With a market capitalization of CAD 1.94 billion and a beta of 0.892, Richelieu is viewed as a relatively stable investment within the consumer cyclical sector. The stock’s valuation reflects expectations of mid-single-digit growth, consistent with industry norms. Investor sentiment is influenced by the company’s resilient business model and exposure to North American renovation and construction activity.

Strategic Advantages And Outlook

Richelieu’s strategic advantages include its diversified product suite, strong supplier relationships, and integrated distribution network. The company is well-positioned to capitalize on trends in home improvement and commercial woodworking, though macroeconomic headwinds could impact near-term demand. Management’s focus on operational efficiency and selective expansion should support margin resilience. The long-term outlook remains positive, driven by urbanization and renovation cycles.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount