investorscraft@gmail.com

Intrinsic ValueAccrol Group Holdings plc (ACRL.L)

Previous Close£39.00
Intrinsic Value
Upside potential
Previous Close
£39.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Accrol Group Holdings plc operates in the UK and European soft tissue paper converting industry, specializing in private-label toilet tissue, kitchen towels, facial tissues, and biodegradable wet wipes. The company primarily serves discounters and grocery retailers, positioning itself as a cost-effective alternative to branded products. Its focus on private-label manufacturing allows it to capitalize on retailer demand for competitively priced, high-volume household essentials. The UK market for private-label tissue products is highly competitive, with Accrol differentiating itself through operational efficiency and scale. The company’s ability to supply biodegradable wet wipes aligns with growing consumer preference for sustainable products, though this segment remains a smaller contributor to overall revenue. Accrol’s market position is reinforced by its long-standing relationships with discount retailers, which provide steady demand but also expose the business to margin pressures from pricing negotiations.

Revenue Profitability And Efficiency

Accrol reported revenue of £241.9 million for FY 2023, reflecting its role as a key supplier in the private-label tissue market. However, the company posted a net loss of £5.7 million, indicating margin challenges amid rising input costs and competitive pricing pressures. Operating cash flow of £18.4 million suggests some operational resilience, though capital expenditures of £10.6 million highlight ongoing investments in production efficiency.

Earnings Power And Capital Efficiency

The diluted EPS of -1.79p underscores earnings pressure, likely driven by inflationary cost headwinds and fixed-cost absorption. The company’s capital efficiency is constrained by its debt load, with total debt standing at £67.5 million against cash reserves of £3.5 million, indicating reliance on leverage to fund operations and growth initiatives.

Balance Sheet And Financial Health

Accrol’s balance sheet shows moderate financial strain, with net debt of approximately £64.0 million after accounting for cash. The absence of dividends reflects a focus on debt management and operational reinvestment. While the company’s liquidity position is tight, its ability to generate positive operating cash flow provides some flexibility to service obligations.

Growth Trends And Dividend Policy

Revenue growth is tied to retailer demand for private-label products, which may benefit from consumer downtrading in economic downturns. However, profitability trends remain challenged. The company does not currently pay dividends, prioritizing debt reduction and operational improvements over shareholder returns.

Valuation And Market Expectations

With a market cap of ~£130.8 million, Accrol trades at a modest multiple relative to revenue, reflecting investor skepticism about near-term earnings recovery. The beta of 1.001 suggests market-aligned volatility, with risks balanced by defensive demand for its products.

Strategic Advantages And Outlook

Accrol’s strategic focus on cost leadership and retailer partnerships provides stability, but margin expansion depends on easing input costs and operational efficiencies. The outlook remains cautious, with growth contingent on market share gains and potential expansion into higher-margin sustainable products.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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