investorscraft@gmail.com

Intrinsic ValueCarr's Group plc (CARR.L)

Previous Close£133.50
Intrinsic Value
Upside potential
Previous Close
£133.50

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

Carr's Group plc operates in two distinct segments: Agriculture and Engineering, serving both domestic and international markets. The Agriculture segment focuses on livestock supplementation products, including branded feed blocks, boluses, and protein solutions, alongside fuel distribution and retail agricultural services through a network of 40 locations. This segment capitalizes on recurring demand from farming communities, positioning Carr's as a trusted supplier in the UK and beyond. The Engineering segment specializes in high-precision manufacturing for regulated industries such as nuclear, defense, and energy, offering bespoke solutions like robotics and remote handling equipment. This dual-segment approach diversifies revenue streams while leveraging technical expertise in niche markets. Carr's maintains a resilient market position by combining stable agricultural demand with high-value engineering contracts, though exposure to cyclical industries introduces variability. The company's long-standing heritage since 1831 underscores its adaptability across evolving sectors.

Revenue Profitability And Efficiency

In FY2024, Carr's reported revenue of £75.7 million (GBp), reflecting its diversified operations. However, net income stood at a loss of £5.72 million (GBp), with diluted EPS of -6.07p, indicating profitability challenges. Operating cash flow remained positive at £7.44 million (GBp), supported by working capital management, while capital expenditures were modest at £1.2 million (GBp), suggesting disciplined investment.

Earnings Power And Capital Efficiency

The negative net income highlights pressure on earnings, likely due to segment-specific headwinds or one-time costs. The engineering division's project-based revenue may contribute to volatility, while agriculture benefits from steadier demand. Cash generation from operations demonstrates underlying business resilience, though capital efficiency metrics require closer scrutiny given the reported loss.

Balance Sheet And Financial Health

Carr's maintains a solid liquidity position with £13.71 million (GBp) in cash and equivalents against £6.39 million (GBp) of total debt, indicating a conservative leverage profile. The balance sheet appears capable of supporting ongoing operations and the maintained dividend, though the net loss warrants monitoring for sustained financial flexibility.

Growth Trends And Dividend Policy

Despite the FY2024 loss, Carr's upheld a dividend of 1.2p per share, signaling management confidence in cash flow stability. Growth prospects hinge on engineering contract wins and agricultural product innovation, with retail expansion offering additional upside. The 0.664 beta suggests lower volatility relative to the market, aligning with its defensive sector exposure.

Valuation And Market Expectations

At a market cap of £141.8 million (GBp), the valuation reflects muted expectations amid profitability challenges. Investors likely await clearer signs of earnings recovery, particularly in the higher-margin engineering segment, to reassess the risk-reward profile.

Strategic Advantages And Outlook

Carr's benefits from entrenched agricultural relationships and engineering specialization in regulated industries, providing competitive moats. Near-term performance depends on margin improvement and contract execution, while long-term opportunities lie in nuclear decommissioning and sustainable farming trends. The outlook remains cautiously optimistic pending operational turnaround.

Sources

Company description, financials, and market data sourced from publicly disclosed ticker information and London Stock Exchange filings.

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