investorscraft@gmail.com

Intrinsic ValueGenus plc (GNS.L)

Previous Close£3,160.00
Intrinsic Value
Upside potential
Previous Close
£3,160.00

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

Genus plc is a global leader in animal genetics, specializing in advanced breeding technologies for livestock. The company operates through three core segments: Genus PIC (porcine genetics), Genus ABS (bovine genetics), and Genus Research and Development. Its revenue model is built on selling high-value genetic products such as semen, embryos, and breeding livestock, alongside technical services like semen sexing and reproductive solutions. The company serves pork, dairy, and beef producers worldwide, leveraging proprietary genetic advancements to enhance productivity and sustainability. Genus holds a strong market position, particularly in porcine genetics under its PIC brand, which dominates the global pork supply chain. Strategic collaborations, such as its partnership with Beijing Capital Agribusiness Co. Ltd for PRRS-resistant pig development in China, reinforce its technological edge. The company’s focus on R&D ensures continuous innovation, positioning it as a key enabler of efficient and sustainable animal protein production.

Revenue Profitability And Efficiency

Genus reported revenue of £668.8 million for the period, reflecting its broad geographic reach and diversified product portfolio. Net income stood at £7.9 million, with diluted EPS of 0.12p, indicating modest profitability amid operational investments. Operating cash flow was £29.8 million, while capital expenditures totaled £14.8 million, suggesting disciplined reinvestment in R&D and production capabilities.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its high-margin genetic products and technical services. Despite lower net income, its operating cash flow demonstrates resilience, supported by recurring revenue from semen and breeding stock sales. Capital efficiency is evident in its targeted R&D spend, which drives long-term genetic advancements and market differentiation.

Balance Sheet And Financial Health

Genus maintains a balanced financial position, with £42.5 million in cash and equivalents against £291.2 million in total debt. The debt level is manageable given its stable cash flow and asset-light model. The company’s liquidity position supports ongoing R&D and strategic initiatives without undue financial strain.

Growth Trends And Dividend Policy

Genus focuses on growth through genetic innovation and geographic expansion, particularly in emerging markets like China. The company pays a dividend of 10.3p per share, reflecting a commitment to shareholder returns despite its growth-oriented reinvestment strategy. Long-term trends in global protein demand and sustainable farming align with its core business drivers.

Valuation And Market Expectations

With a market cap of approximately £1.33 billion and a beta of 0.58, Genus is viewed as a relatively stable player in the biotechnology sector. Investors likely value its leadership in animal genetics and long-term growth potential, though near-term profitability remains a focus area.

Strategic Advantages And Outlook

Genus’s strategic advantages include its proprietary genetics, strong brand equity (PIC and ABS), and global distribution network. The outlook is positive, driven by increasing demand for efficient livestock production and genetic solutions. Risks include regulatory hurdles and competition, but its R&D pipeline and collaborations position it well for sustained growth.

Sources

Company filings, London Stock Exchange disclosures

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