investorscraft@gmail.com

Intrinsic ValueElementis plc (ELM.L)

Previous Close£161.60
Intrinsic Value
Upside potential
Previous Close
£161.60

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

Elementis plc is a UK-based specialty chemicals company with a diversified portfolio across four key segments: Personal Care, Coatings, Talc, and Chromium. The company serves a broad range of industries, including cosmetics, industrial coatings, plastics, and construction, leveraging its expertise in rheological modifiers, additives, and chromium chemicals. Its products are integral to high-performance applications, such as antiperspirants, architectural coatings, and metal finishing, positioning Elementis as a critical supplier in niche markets. The company operates globally, with a strong presence in North America and Europe, catering to both industrial and consumer-facing sectors. Its long-standing history since 1844 underscores its established market position, though it faces competition from larger chemical conglomerates. Elementis differentiates itself through specialized formulations and technical support, particularly in high-value segments like personal care and advanced coatings. However, its reliance on cyclical end markets exposes it to macroeconomic fluctuations, requiring agile management to sustain profitability.

Revenue Profitability And Efficiency

Elementis reported revenue of £738.3 million for the period, reflecting its broad market reach. However, the company posted a net loss of £47.8 million, with diluted EPS at -8.1p, indicating challenges in cost management or pricing pressures. Operating cash flow stood at £100 million, suggesting reasonable operational efficiency, though capital expenditures of £37.4 million highlight ongoing investments to maintain competitiveness.

Earnings Power And Capital Efficiency

The negative net income and EPS indicate subdued earnings power, likely due to input cost inflation or segment-specific headwinds. The operating cash flow-to-revenue ratio of approximately 13.5% demonstrates moderate capital efficiency, but the net loss underscores the need for improved margin recovery or restructuring efforts to enhance profitability.

Balance Sheet And Financial Health

Elementis holds £59.9 million in cash and equivalents against total debt of £253.9 million, indicating a leveraged but manageable position. The debt level is relatively modest given its market cap, but the negative net income raises questions about near-term liquidity if operational performance does not improve. The balance sheet suggests a need for cautious capital allocation.

Growth Trends And Dividend Policy

Despite the net loss, Elementis maintained a dividend of 3p per share, signaling management's confidence in long-term cash generation. Growth prospects depend on demand recovery in key segments like coatings and personal care, as well as potential margin expansion from cost-saving initiatives. The company’s ability to navigate cyclical downturns will be critical for sustained shareholder returns.

Valuation And Market Expectations

With a market cap of approximately £769.6 million and a beta of 1.524, Elementis is viewed as a higher-risk investment, sensitive to market and sector volatility. The negative earnings and modest cash flow multiple suggest investors are pricing in a turnaround or cyclical recovery, though execution risks remain a concern.

Strategic Advantages And Outlook

Elementis benefits from its niche expertise and long-term customer relationships in specialty chemicals. However, its outlook hinges on improving profitability in core segments and managing debt prudently. Strategic focus on high-margin products and geographic diversification could mitigate cyclical risks, but macroeconomic and competitive pressures require vigilant operational management.

Sources

Company filings, London Stock Exchange disclosures

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