investorscraft@gmail.com

Intrinsic ValueCroda International Plc (49GP.L)

Previous Close£87.00
Intrinsic Value
Upside potential
Previous Close
£87.00

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

Croda International Plc is a UK-based specialty chemicals company with a diversified portfolio spanning consumer care, life sciences, performance technologies, and industrial chemicals. The company operates globally, leveraging its expertise in high-value formulations for industries such as agriculture, automotive, pharmaceuticals, and personal care. Croda’s revenue model is built on innovation-driven specialty ingredients, targeting niche applications with strong growth potential, such as bio-based materials, crop protection, and advanced healthcare solutions. Its market position is reinforced by a reputation for sustainability and R&D excellence, catering to clients who prioritize performance and regulatory compliance. The company’s broad geographic footprint and sector diversification mitigate cyclical risks while allowing it to capitalize on emerging trends in green chemistry and biotechnology. Croda’s competitive edge lies in its ability to develop tailored solutions for complex industrial and consumer needs, positioning it as a preferred partner for multinational corporations seeking high-performance additives and sustainable alternatives.

Revenue Profitability And Efficiency

Croda reported revenue of £1.63 billion (GBp) for the latest fiscal period, with net income of £158.5 million (GBp), reflecting a net margin of approximately 9.7%. Operating cash flow stood at £319.4 million (GBp), indicating robust cash generation despite capital expenditures of £178.4 million (GBp). The company’s ability to convert revenue into cash underscores operational efficiency, though margins may face pressure from raw material volatility and R&D investments.

Earnings Power And Capital Efficiency

Diluted EPS of 1.14 (GBp) demonstrates Croda’s earnings resilience, supported by its high-margin specialty chemicals portfolio. The company’s capital allocation prioritizes growth initiatives, including capacity expansions and sustainability-driven innovations. Free cash flow after capex suggests disciplined reinvestment, though leverage from total debt (£699.1 million GBp) warrants monitoring to ensure optimal capital structure.

Balance Sheet And Financial Health

Croda maintains a solid liquidity position with £166.8 million (GBp) in cash and equivalents, against total debt of £699.1 million (GBp). The balance sheet reflects a moderate leverage profile, with debt levels manageable given steady cash flows. The company’s financial health is further supported by its asset-light model and focus on working capital optimization.

Growth Trends And Dividend Policy

Croda’s growth is driven by secular demand for sustainable and performance-enhancing chemicals, particularly in life sciences and consumer care. The company’s dividend policy remains shareholder-friendly, with a dividend per share of 7 (GBp), though payout ratios are balanced against reinvestment needs. Long-term trends favor Croda’s exposure to bio-based solutions and regulatory tailwinds in key markets.

Valuation And Market Expectations

With a market cap of approximately £1.26 billion (GBp), Croda trades at a premium reflective of its specialty chemicals leadership and growth prospects. The beta of 0.781 suggests lower volatility relative to the broader market, aligning with its defensive positioning in essential industries. Investors likely price in continued innovation and margin stability.

Strategic Advantages And Outlook

Croda’s strategic advantages include its R&D pipeline, sustainability focus, and global distribution network. The outlook remains positive, supported by demand for eco-friendly chemicals and expansion in high-growth regions. However, macroeconomic headwinds and input cost fluctuations could pose near-term challenges, requiring agile cost management and pricing strategies.

Sources

Company filings, London Stock Exchange disclosures

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