investorscraft@gmail.com

Intrinsic ValueEast Imperial PLC (EISB.L)

Previous Close£0.28
Intrinsic Value
Upside potential
Previous Close
£0.28

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

East Imperial PLC operates in the premium beverage sector, specializing in the production and distribution of tonics, mixers, and spirits across Australasia, the US, the UK, Singapore, and Europe. The company targets the high-end market with a diverse portfolio including gin, tequila, vodka, and non-alcoholic alternatives, positioning itself as a niche player in the craft beverage industry. Its focus on premiumization and artisanal quality differentiates it from mass-market competitors, appealing to discerning consumers seeking unique flavor profiles and premium branding. East Imperial leverages strategic partnerships and selective distribution channels to enhance its market presence, though it faces intense competition from established global brands and emerging craft producers. The company’s emphasis on innovation and regional expansion underscores its ambition to carve out a sustainable position in the growing premium beverage segment.

Revenue Profitability And Efficiency

East Imperial reported revenue of £3.17 million for FY 2022, reflecting its niche market focus. However, the company recorded a net loss of £3.78 million, highlighting ongoing challenges in scaling profitability. Operating cash flow was negative at £3.53 million, indicating significant cash burn, while capital expenditures remained minimal at £61,000, suggesting limited investment in growth infrastructure during the period.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -1.12p underscores its current lack of earnings power, with losses outweighing revenue generation. Negative operating cash flow and constrained capital efficiency reflect the challenges of establishing a profitable footprint in a competitive industry. East Imperial’s ability to improve margins will depend on scaling distribution and optimizing production costs.

Balance Sheet And Financial Health

East Imperial’s balance sheet shows limited liquidity, with cash and equivalents of £129,000 against total debt of £588,000. The negative operating cash flow raises concerns about near-term solvency, though the absence of dividend payments preserves cash. The company’s financial health hinges on its ability to secure additional funding or achieve operational breakeven.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly detailed, but the company’s expansion into multiple regions suggests a focus on top-line growth. No dividends were paid, aligning with its reinvestment strategy. East Imperial’s growth trajectory will depend on market penetration and brand recognition in its target premium segments.

Valuation And Market Expectations

With a market cap of approximately £1.03 million, East Imperial trades at a low valuation, reflecting its unprofitability and cash flow challenges. The beta of 0.324 indicates lower volatility relative to the market, but investor sentiment remains cautious given its financial performance. Market expectations likely hinge on the company’s ability to transition toward profitability.

Strategic Advantages And Outlook

East Imperial’s strategic advantages lie in its premium product positioning and regional diversification. However, the outlook remains uncertain due to persistent losses and liquidity constraints. Success will depend on executing its niche strategy effectively, controlling costs, and securing sustainable revenue streams in competitive markets.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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