investorscraft@gmail.com

Intrinsic ValueAnimalcare Group plc (ANCR.L)

Previous Close£283.00
Intrinsic Value
Upside potential
Previous Close
£283.00

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

Animalcare Group plc operates in the specialty veterinary pharmaceuticals sector, focusing on licensed products for companion animals, production animals, and equine markets. The company generates revenue through the development, distribution, and wholesale of veterinary pharmaceuticals, serving a broad geographic footprint across Europe, Asia, the Middle East, and Africa. Its diversified product portfolio and international presence position it as a mid-tier player in a niche but growing market, leveraging regulatory expertise and distribution networks to maintain competitiveness. Animalcare’s business model capitalizes on the increasing demand for animal healthcare, driven by pet ownership trends and livestock production needs. Unlike larger pharmaceutical firms, the company specializes in veterinary applications, allowing it to carve out a defensible market position. Its operations span high-margin branded products and generic alternatives, balancing innovation with cost efficiency. The firm’s focus on Europe, particularly the UK and Benelux, provides stability, while selective international expansion offers growth optionality in emerging markets. Strategic partnerships and a lean operational structure further enhance its ability to compete against both global players and regional specialists.

Revenue Profitability And Efficiency

Animalcare reported revenue of £74.2 million (GBp 74,228,000) for the period, with net income of £32.2 million (GBp 32,217,000), reflecting a robust net margin of approximately 43%. Operating cash flow stood at £11.9 million (GBp 11,933,000), while capital expenditures were modest at £3.0 million (GBp -3,010,000), indicating efficient capital deployment and strong cash conversion.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 0.52 GBp underscores its earnings power, supported by a disciplined cost structure and focus on higher-margin products. With a beta of 0.34, Animalcare demonstrates lower volatility compared to the broader market, suggesting stable cash flows and predictable earnings, albeit with limited exposure to high-growth segments.

Balance Sheet And Financial Health

Animalcare maintains a solid balance sheet, with £11.7 million (GBp 11,715,000) in cash and equivalents against £23.2 million (GBp 23,165,000) in total debt. The manageable leverage and healthy liquidity position provide flexibility for strategic investments or acquisitions, though the debt level warrants monitoring given the company’s mid-market scale.

Growth Trends And Dividend Policy

The company’s growth is tied to organic expansion in core markets and selective product launches, with a dividend per share of 5 GBp reflecting a commitment to shareholder returns. However, the payout ratio and reinvestment capacity should be evaluated against future growth opportunities, particularly in underpenetrated regions.

Valuation And Market Expectations

At a market cap of £175.2 million (GBp 175,221,646), Animalcare trades at a premium to niche peers, likely pricing in its profitability and stable cash flows. The low beta suggests investor perception of lower risk, though growth expectations remain tempered given the mature nature of its core markets.

Strategic Advantages And Outlook

Animalcare’s strategic advantages lie in its regulatory expertise, diversified product mix, and established distribution channels. The outlook remains stable, with growth contingent on international expansion and product innovation, though competitive pressures and regulatory hurdles in new markets could pose challenges.

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