investorscraft@gmail.com

Intrinsic ValueRaisio plc (0CIJ.L)

Previous Close£2.74
Intrinsic Value
Upside potential
Previous Close
£2.74

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

Raisio plc operates in the packaged foods sector, specializing in grain-based foods, plant stanol esters, and fish feeds under well-known brands like Benecol and Elovena. The company serves both industrial clients and retail consumers across Finland, the UK, Poland, and other European markets, leveraging its expertise in healthy food and ingredient solutions. Its diversified product portfolio, including oat-based ingredients and plant stanol esters, positions it as a niche player in functional and heart-healthy foods. Raisio’s market presence is bolstered by strong brand recognition in Northern Europe, though it faces competition from larger multinational food corporations. The company’s focus on health-conscious products aligns with growing consumer demand for functional and sustainable food options, providing a competitive edge in specialized segments. Additionally, its involvement in fish feed production underlines a strategic diversification beyond human nutrition.

Revenue Profitability And Efficiency

Raisio reported revenue of €226.8 million for the latest fiscal period, with net income of €16.9 million, reflecting moderate profitability in a competitive industry. The company’s operating cash flow of €39.3 million indicates solid cash generation, while capital expenditures of €6.7 million suggest disciplined reinvestment. Its ability to maintain positive earnings despite sector pressures highlights operational efficiency.

Earnings Power And Capital Efficiency

With diluted EPS of €0.11, Raisio demonstrates modest but stable earnings power. The absence of total debt and €26.6 million in cash reserves underscore strong capital efficiency, allowing flexibility for growth or shareholder returns. The company’s focus on high-margin functional foods likely supports its earnings resilience.

Balance Sheet And Financial Health

Raisio’s balance sheet is robust, with no debt and €26.6 million in cash and equivalents, providing a conservative financial structure. This liquidity position enhances its ability to navigate market volatility or invest in strategic initiatives without leveraging. The lack of debt also reduces financial risk, supporting long-term stability.

Growth Trends And Dividend Policy

Raisio’s growth is tempered by its niche market focus, though demand for health-focused products offers opportunities. The company pays a dividend of €0.14 per share, reflecting a commitment to returning capital to shareholders. Future growth may depend on expanding its functional food offerings or entering new geographic markets.

Valuation And Market Expectations

With a market cap of approximately €366 million, Raisio trades at a valuation reflective of its steady but slow-growth profile. Its beta of 0.499 suggests lower volatility compared to the broader market, aligning with its defensive sector positioning. Investors likely value its stability and dividend yield over aggressive expansion.

Strategic Advantages And Outlook

Raisio’s strategic advantages lie in its strong brand portfolio and expertise in heart-healthy ingredients. The outlook remains stable, supported by trends toward functional foods, though competition and regional market saturation could limit upside. Continued innovation and potential geographic expansion are key to sustaining growth.

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