investorscraft@gmail.com

Intrinsic ValueRotork PLC (76ID.L)

Previous Close£120.00
Intrinsic Value
Upside potential
Previous Close
£120.00

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

Rotork PLC is a leading industrial machinery company specializing in the design and manufacture of actuators, gearboxes, and valve accessories, serving critical sectors such as oil and gas, water and power, and chemical processing. The company derives nearly half of its revenue from the oil and gas segment, reflecting its strong positioning in energy infrastructure. Rotork’s product portfolio, including electric, pneumatic, and fluid actuators, is integral to automation and control systems in demanding industrial environments. Its global footprint and engineering expertise allow it to cater to high-specification applications, reinforcing its reputation for reliability and precision. The company operates in a competitive but niche market, where technical differentiation and aftermarket services provide a durable moat. Rotork’s focus on operational efficiency and innovation ensures it remains a preferred supplier for mission-critical flow control solutions.

Revenue Profitability And Efficiency

Rotork reported revenue of £754.4 million (GBp) for the period, with net income of £103.6 million (GBp), reflecting a disciplined cost structure. Operating cash flow stood at £148.8 million (GBp), supported by efficient working capital management. Capital expenditures were modest at £14 million (GBp), indicating a lean operational model with limited reinvestment needs. The company’s profitability metrics suggest stable margins despite sector cyclicality.

Earnings Power And Capital Efficiency

Diluted EPS of 12p underscores Rotork’s ability to generate earnings despite macroeconomic headwinds. The company’s capital efficiency is evident in its strong cash conversion, with operating cash flow comfortably covering dividends and modest capex. Low leverage and a conservative balance sheet further enhance its ability to sustain earnings through cycles.

Balance Sheet And Financial Health

Rotork maintains a robust financial position, with £150 million (GBp) in cash and equivalents against total debt of £24.6 million (GBp). The negligible debt-to-equity ratio highlights a conservative capital structure. Liquidity is ample, providing flexibility for strategic investments or shareholder returns without compromising stability.

Growth Trends And Dividend Policy

Revenue growth is tied to industrial capex cycles, particularly in oil and gas. The dividend per share of 9.5p reflects a commitment to returning capital, supported by steady cash generation. While growth is moderate, Rotork’s focus on high-margin aftermarket services and geographic expansion offers incremental opportunities.

Valuation And Market Expectations

With a market cap of £2.65 billion (GBp) and a beta of 0.10, Rotork is perceived as a low-volatility industrial play. The valuation reflects expectations of steady performance, with limited sensitivity to broader market swings. Investors likely prize its defensive qualities and reliable cash flows.

Strategic Advantages And Outlook

Rotork’s technical expertise and entrenched market position provide resilience against competition. The outlook is stable, with demand driven by energy infrastructure upgrades and industrial automation trends. Strategic initiatives in digital solutions and sustainability could unlock long-term growth.

Sources

Company filings, London Stock Exchange data

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