investorscraft@gmail.com

Intrinsic ValueCarclo plc (CAR.L)

Previous Close£55.40
Intrinsic Value
Upside potential
Previous Close
£55.40

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Carclo plc operates as a specialized manufacturer of fine tolerance injection-molded plastic components, serving high-precision industries through its two core segments: Technical Plastics and Aerospace. The Technical Plastics segment focuses on medical, diagnostics, optical, and electronic applications, leveraging bespoke design capabilities to produce critical components for advanced devices. The Aerospace segment supplies precision-engineered parts, including control cables and mechanical assemblies, to both commercial and military aviation sectors, emphasizing durability and performance. Carclo’s market position is reinforced by its technical expertise, global footprint across the UK, North America, and Asia, and long-standing relationships with blue-chip clients in regulated industries. While the company operates in cyclical end markets, its niche focus on high-margin, low-volume production differentiates it from commoditized competitors. However, exposure to aerospace cyclicality and medical device demand fluctuations presents both opportunities and risks.

Revenue Profitability And Efficiency

Carclo reported revenue of £132.7 million for FY 2024, reflecting its steady demand in core markets, though net income remained negative at -£3.3 million. Operating cash flow of £10.4 million suggests underlying operational efficiency, but profitability challenges persist due to elevated costs and potential sector-specific headwinds. Capital expenditures of £2.9 million indicate moderate reinvestment to sustain technical capabilities.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -4.49p underscores ongoing earnings pressure, likely tied to operational inefficiencies or sector-specific downturns. Negative net income contrasts with positive operating cash flow, highlighting non-cash charges impacting profitability. Debt levels relative to cash reserves suggest constrained financial flexibility, though the aerospace segment’s recovery could improve margins.

Balance Sheet And Financial Health

Carclo’s balance sheet shows £5.97 million in cash against £35.4 million in total debt, indicating leveraged positioning. The absence of dividends aligns with prioritizing liquidity, while a market cap of £29.6 million reflects investor caution. The low beta (0.416) suggests relative insulation from broad market volatility, but sector-specific risks remain prominent.

Growth Trends And Dividend Policy

Growth prospects hinge on aerospace demand rebound and medical sector resilience, though recent losses temper near-term optimism. The dividend suspension reflects a conservative approach to capital allocation, with free cash flow likely directed toward debt management or selective R&D. Long-term trends in precision manufacturing and lightweight aerospace components could drive recovery.

Valuation And Market Expectations

The market cap of £29.6 million implies skepticism about near-term turnaround potential, pricing in sustained challenges. A lack of dividend yield and negative EPS dilute traditional valuation metrics, leaving aerospace cyclicality and technical plastics margins as key re-rating catalysts.

Strategic Advantages And Outlook

Carclo’s strengths lie in its specialized manufacturing expertise and diversified industrial exposure, though profitability must improve to capitalize on these advantages. Strategic focus on high-value aerospace and medical segments could yield recovery, but execution risks and macroeconomic pressures warrant caution. The outlook remains contingent on operational streamlining and end-market demand stabilization.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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