investorscraft@gmail.com

Intrinsic ValueThe Character Group plc (CCT.L)

Previous Close£239.00
Intrinsic Value
Upside potential
Previous Close
£239.00

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

The Character Group plc operates in the global toy and leisure industry, specializing in the design, development, and distribution of branded toys, games, and gifts. Its revenue model hinges on licensing popular intellectual properties such as Peppa Pig, Pokémon, and Teletubbies, alongside proprietary brands like Goo Jit Zu and Little Live Pets. The company leverages a diversified portfolio to cater to children and collectors, ensuring resilience against seasonal demand fluctuations. With a strong presence in the UK and international markets, it competes in the highly fragmented toy sector by focusing on innovation, strategic licensing partnerships, and efficient distribution. The company’s ability to secure high-profile licenses and develop in-house brands positions it as a mid-tier player with niche appeal, balancing mass-market reach with targeted product lines. Its property investments provide additional revenue diversification, though toys remain the core driver. The Character Group’s market position is bolstered by its agility in responding to trends, though it faces intense competition from larger players like Hasbro and Mattel.

Revenue Profitability And Efficiency

In its latest fiscal year, The Character Group reported revenue of £123.4 million (GBp 12,341,900k), with net income of £4.95 million (GBp 495,200k), reflecting a modest but stable profitability margin. Operating cash flow stood at £12.02 million (GBp 12,017k), indicating efficient working capital management. Capital expenditures were minimal at £0.86 million (GBp 858k), suggesting a lean operational model focused on licensing and distribution rather than heavy manufacturing.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 26p (GBp 0.26) underscores its ability to generate earnings despite operating in a competitive industry. With a beta of 0.45, The Character Group exhibits lower volatility compared to the broader market, appealing to risk-averse investors. Its capital efficiency is evident in its reliance on licensing and outsourcing, minimizing fixed asset investments while maximizing returns on intellectual property.

Balance Sheet And Financial Health

The Character Group maintains a solid balance sheet, with £14.6 million (GBp 14,599k) in cash and equivalents against £2.32 million (GBp 2,315k) in total debt, reflecting strong liquidity. The low debt-to-equity ratio indicates prudent financial management, though the company’s small scale limits its ability to pursue large-scale acquisitions or R&D initiatives independently.

Growth Trends And Dividend Policy

Revenue growth has been steady but unspectacular, reflecting the maturity of the toy market. The company’s dividend payout of 19p per share (GBp 19) signals a commitment to shareholder returns, supported by consistent cash flow generation. However, reliance on licensed IPs introduces dependency risks, requiring ongoing portfolio refreshes to sustain growth.

Valuation And Market Expectations

With a market cap of £42.7 million (GBp 42,689,790), the company trades at a modest valuation, likely reflecting its niche position and limited scalability. Investors may view it as a stable, dividend-paying play in the consumer cyclical sector, though upside potential depends on successful new product launches or licensing deals.

Strategic Advantages And Outlook

The Character Group’s strategic advantages lie in its diversified brand portfolio and agility in adapting to market trends. Its outlook is cautiously optimistic, with growth contingent on maintaining licensing agreements and expanding proprietary brands. Macroeconomic pressures on discretionary spending and competition from digital entertainment pose risks, but its lean model and strong balance sheet provide resilience.

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