investorscraft@gmail.com

Intrinsic ValueFinsbury Food Group Plc (FIF.L)

Previous Close£110.00
Intrinsic Value
Upside potential
Previous Close
£110.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Finsbury Food Group Plc operates in the UK and international packaged foods sector, specializing in cakes, bread, and bakery snacks. The company serves a diverse customer base, including supermarkets, discounters, foodservice operators, and high-street chains, under both private-label and licensed brands such as Disney, Thorntons, and Weight Watchers. Its product portfolio spans morning goods, artisan breads, and indulgent sweet snacks, catering to both mainstream and health-conscious segments. Finsbury Food Group maintains a strong presence in the UK bakery market, leveraging its multi-channel distribution strategy to balance retail and foodservice demand. The company’s licensed partnerships and in-house brands like Kara and Johnstone's enhance its competitive positioning, allowing it to capitalize on premium and seasonal trends. Despite operating in a cost-sensitive industry, the firm differentiates through product innovation and operational flexibility, though it faces margin pressures from commodity price volatility and intense competition.

Revenue Profitability And Efficiency

For FY 2023, Finsbury Food Group reported revenue of £413.7 million (GBp), reflecting steady demand in its core markets. Net income stood at £10.8 million (GBp), with diluted EPS of 0.079 GBp, indicating modest but stable profitability. Operating cash flow of £20.3 million (GBp) and capital expenditures of £8.8 million (GBp) suggest disciplined reinvestment, though free cash flow generation remains constrained by working capital needs.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by thin operating margins, typical of the low-margin bakery sector. Capital efficiency is adequate, with cash conversion supporting debt servicing and modest dividends. However, reliance on volume-driven growth and input cost management limits significant margin expansion potential.

Balance Sheet And Financial Health

Finsbury Food Group’s balance sheet shows £11.2 million (GBp) in cash against £44.8 million (GBp) in total debt, implying moderate leverage. The net debt position is manageable given stable cash flows, but limited liquidity buffers may restrict agility in volatile commodity markets.

Growth Trends And Dividend Policy

Revenue growth has been steady but unspectacular, aligned with market trends. The dividend of 0.03 GBp per share signals a conservative payout policy, prioritizing balance sheet stability over shareholder returns. Future growth may hinge on niche product expansion and cost optimization.

Valuation And Market Expectations

With a market cap of £143.4 million (GBp) and a beta of 0.864, the stock trades as a defensive play. Valuation multiples likely reflect subdued earnings growth expectations and sector headwinds, though licensed brand strength offers downside protection.

Strategic Advantages And Outlook

Finsbury Food Group’s licensed partnerships and diversified customer base provide resilience, but inflationary pressures and competitive intensity pose risks. Strategic focus on premiumization and operational efficiency will be critical to sustaining margins in a challenging environment.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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