investorscraft@gmail.com

Intrinsic ValueCreightons Plc (CRL.L)

Previous Close£27.50
Intrinsic Value
Upside potential
Previous Close
£27.50

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

Creightons Plc operates in the competitive household and personal products sector, specializing in the development, manufacturing, and marketing of toiletries and fragrances. The company serves both retail consumers and third-party brands through its private label and contract manufacturing segments. Its diverse product portfolio includes haircare, skincare, bath and body, and male grooming products under well-known brands like Argan Smooth, Balance Active Formula, and Feather & Down. Creightons leverages a hybrid revenue model, combining direct-to-consumer sales via online channels with B2B partnerships with high street retailers and supermarket chains. The company's market position is bolstered by its ability to cater to niche segments, such as keratin-based and natural ingredient-focused products, while maintaining cost efficiency through in-house manufacturing. Despite operating in a saturated market dominated by global giants, Creightons has carved out a defensible niche through its agility in product innovation and private label expertise.

Revenue Profitability And Efficiency

Creightons reported revenue of £53.2 million for FY 2024, reflecting its mid-scale presence in the personal care market. However, the company faced profitability challenges, with a net loss of £3.5 million and diluted EPS of -5.15p. Operating cash flow stood at £6.0 million, suggesting some resilience in core operations, though capital expenditures were modest at £0.3 million, indicating limited near-term growth investments.

Earnings Power And Capital Efficiency

The negative earnings highlight pressure on margins, likely due to input cost inflation or competitive pricing in the private label segment. The company’s capital efficiency appears constrained, with no dividend payments and reinvestment limited to sustaining operations. The lack of positive EPS suggests challenges in translating revenue into shareholder returns under current market conditions.

Balance Sheet And Financial Health

Creightons maintains a balanced liquidity position, with £3.1 million in cash and equivalents against £3.9 million in total debt. The manageable debt level and positive operating cash flow provide a buffer, but the net loss raises questions about long-term financial sustainability if profitability does not improve. The absence of significant capex signals a cautious approach to leverage.

Growth Trends And Dividend Policy

Top-line growth trends are unclear given the lack of prior-year comparisons, but the net loss suggests operational headwinds. The company has suspended dividends, prioritizing financial stability over shareholder payouts. Future growth may hinge on expanding private label contracts or e-commerce penetration, though no explicit guidance is provided.

Valuation And Market Expectations

With a market cap of £26.7 million and negative earnings, Creightons trades on narrative rather than fundamentals. The beta of 0.6 indicates lower volatility than the broader market, possibly reflecting its niche positioning. Investors likely await a turnaround in profitability or strategic initiatives to justify valuation.

Strategic Advantages And Outlook

Creightons’ strengths lie in its diversified brand portfolio and manufacturing flexibility, but macroeconomic pressures and competition pose risks. The outlook remains cautious unless cost controls or higher-margin product lines can restore profitability. Success in private label expansion or digital sales could provide upside, but execution risks persist.

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