investorscraft@gmail.com

Intrinsic ValueGreencore Group plc (GNC.L)

Previous Close£289.50
Intrinsic Value
Upside potential
Previous Close
£289.50

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

Greencore Group plc is a leading manufacturer of convenience food products, operating primarily in the UK and Ireland. The company specializes in chilled and ambient food categories, including sandwiches, salads, sushi, ready meals, and sauces, serving major retailers, discounters, and foodservice providers. Its vertically integrated supply chain and strong relationships with supermarket chains position it as a key player in the packaged foods sector, where demand for convenience and quality remains robust. Greencore’s diversified product portfolio and focus on innovation allow it to cater to evolving consumer preferences, such as healthier snacking and on-the-go meals. The company’s market position is reinforced by its operational scale, which enables cost efficiencies and consistent product availability. While competition is intense in the convenience food space, Greencore’s established retail partnerships and manufacturing expertise provide a competitive edge. The company also benefits from its presence in both private-label and branded segments, balancing margin stability with growth opportunities in niche categories like sushi and plant-based meals.

Revenue Profitability And Efficiency

Greencore reported revenue of £1.81 billion for the period, with net income of £46.3 million, reflecting a modest but stable profitability margin. Operating cash flow stood at £112 million, indicating efficient working capital management, while capital expenditures of £31.5 million suggest disciplined reinvestment. The company’s ability to generate cash from operations supports its operational flexibility and debt servicing capacity.

Earnings Power And Capital Efficiency

Diluted EPS of 9.85 pence underscores the company’s earnings power, though margins remain tempered by input cost volatility and competitive pricing pressures. The balance between operating cash flow and capital expenditures highlights prudent capital allocation, with free cash flow likely directed toward debt reduction and selective growth initiatives.

Balance Sheet And Financial Health

Greencore maintains a manageable financial structure, with £57.3 million in cash and equivalents against £250.3 million in total debt. The leverage ratio appears sustainable given the company’s cash flow generation, though further deleveraging could enhance financial resilience. The balance sheet supports ongoing operations without significant liquidity constraints.

Growth Trends And Dividend Policy

Revenue growth is likely tied to volume expansion and product innovation in the convenience food market. The company’s dividend of 2 pence per share signals a commitment to shareholder returns, though payout ratios remain conservative to prioritize balance sheet strength. Future growth may hinge on capturing trends like healthier eating and premium private-label demand.

Valuation And Market Expectations

With a market cap of approximately £948.6 million and a beta of 0.984, Greencore is viewed as a relatively stable defensive play. The valuation reflects expectations of steady, low-single-digit growth, with investors likely weighing input cost risks against the company’s operational efficiency and market positioning.

Strategic Advantages And Outlook

Greencore’s strategic advantages lie in its scaled manufacturing footprint, retailer partnerships, and adaptability to consumer trends. The outlook remains cautiously positive, with potential upside from cost optimization and category expansion, though macroeconomic pressures and competitive dynamics warrant monitoring.

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