investorscraft@gmail.com

Intrinsic ValueCoral Products plc (CRU.L)

Previous Close£8.75
Intrinsic Value
Upside potential
Previous Close
£8.75

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

Coral Products plc operates in the packaging and containers industry, specializing in plastic injection, extrusion, vacuum forming, and fabricated products. The company serves diverse sectors, including personal care, household, healthcare, automotive, telecoms, and rail, positioning itself as a versatile supplier of customized plastic solutions. Its revenue model combines manufacturing with trade molding and distribution, offering a broad product range such as trigger sprays, nozzles, lotion pumps, and aerosol caps. Coral Products maintains a niche presence in the UK and Europe, leveraging its expertise in plastic fabrication to cater to both industrial and consumer markets. The company’s ability to provide tailored packaging solutions enhances its competitive edge, though it operates in a highly fragmented industry with significant pricing pressures. Its dual focus on manufacturing and distribution allows it to capture value across the supply chain, though reliance on cyclical sectors like automotive and consumer goods introduces demand volatility.

Revenue Profitability And Efficiency

In FY 2024, Coral Products reported revenue of £30.99 million but recorded a net loss of £0.91 million, reflecting margin pressures or operational inefficiencies. Operating cash flow stood at £1.48 million, suggesting some liquidity generation despite negative earnings. Capital expenditures of £2.15 million indicate ongoing investments, though these outflows exceeded operating cash flow, raising questions about sustainable self-funding.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -1.02p underscores weak earnings power in the period. Negative net income and modest operating cash flow highlight challenges in converting revenue into profitability. Capital expenditures relative to cash flow suggest constrained reinvestment capacity, potentially limiting growth without external financing.

Balance Sheet And Financial Health

Coral Products holds £2.01 million in cash against £11.44 million in total debt, indicating a leveraged position. The debt-to-equity ratio is not provided, but the cash cushion appears thin relative to obligations. The balance sheet may require closer scrutiny for solvency risks, especially if profitability does not improve.

Growth Trends And Dividend Policy

Despite the net loss, the company maintained a dividend of 1p per share, signaling confidence in future cash flows or a commitment to shareholder returns. Growth trends are unclear due to the lack of prior-year comparisons, but the capital expenditure suggests some reinvestment for future capacity.

Valuation And Market Expectations

With a market cap of £6.9 million, the company trades at a low multiple, reflecting its recent losses and sector challenges. The beta of 0.399 indicates lower volatility relative to the market, possibly due to its small-cap status and niche operations.

Strategic Advantages And Outlook

Coral Products’ diversified client base and specialized manufacturing capabilities provide resilience, but profitability remains a concern. The outlook depends on margin recovery and debt management, with sector demand cycles playing a critical role. Strategic focus on high-margin custom solutions could improve performance.

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