investorscraft@gmail.com

Intrinsic ValueECO Animal Health Group plc (EAH.L)

Previous Close£112.50
Intrinsic Value
Upside potential
Previous Close
£112.50

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

ECO Animal Health Group plc operates in the specialty animal pharmaceuticals sector, focusing on developing and commercializing veterinary medicines for livestock and companion animals. The company’s flagship product, Aivlosin, is a macrolide antibiotic targeting respiratory and enteric diseases in pigs and poultry, while its generic portfolio includes antiparasitics like Ecomectin and Ecoheart for cattle, sheep, and pets. With a presence in global markets, ECO Animal Health serves a critical niche in animal health, addressing both therapeutic and preventive needs. The company’s revenue model relies on a mix of proprietary and generic drugs, leveraging regulatory approvals and partnerships to expand its footprint. Its market position is bolstered by a diversified product line catering to livestock producers and veterinarians, though it faces competition from larger pharmaceutical firms. The animal health industry is characterized by stringent regulations and growing demand for sustainable farming practices, positioning ECO Animal Health to capitalize on trends like antibiotic stewardship and parasite resistance management.

Revenue Profitability And Efficiency

In FY 2024, ECO Animal Health reported revenue of £89.4 million, reflecting its established presence in animal pharmaceuticals. Net income stood at £1.05 million, indicating modest profitability, while diluted EPS was 1.52p. Operating cash flow of £9.42 million suggests reasonable operational efficiency, though capital expenditures were limited at £0.5 million, signaling cautious investment in growth.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its niche focus and competitive pressures, as evidenced by its thin net margin. However, its ability to generate positive operating cash flow highlights effective working capital management. With minimal debt (£4.03 million) and a cash reserve of £22.37 million, ECO Animal Health maintains a balanced capital structure.

Balance Sheet And Financial Health

ECO Animal Health’s balance sheet remains solid, with cash and equivalents covering its total debt multiple times. The low leverage ratio and absence of dividends suggest a conservative financial strategy, prioritizing liquidity and flexibility over shareholder returns. This positions the company to weather cyclical demand fluctuations in the animal health market.

Growth Trends And Dividend Policy

Growth trends are muted, with no dividend payments in FY 2024, reflecting a reinvestment-focused approach. The company’s reliance on Aivlosin and generics limits diversification, though regulatory expansions in emerging markets could unlock incremental revenue. Long-term prospects hinge on R&D pipeline advancements and strategic acquisitions.

Valuation And Market Expectations

With a market cap of £41.67 million and a beta of 0.062, ECO Animal Health is viewed as a low-volatility, small-cap stock. The modest valuation reflects its niche market exposure and limited earnings scalability, though its cash-rich balance sheet may appeal to value-oriented investors.

Strategic Advantages And Outlook

ECO Animal Health’s strategic advantages lie in its specialized product portfolio and regulatory expertise. However, its outlook is tempered by competitive and regulatory risks. Success will depend on expanding its product pipeline and penetrating high-growth regions, particularly in Asia and Latin America, where livestock health demand is rising.

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