investorscraft@gmail.com

Intrinsic ValueIofina plc (IOF.L)

Previous Close£25.75
Intrinsic Value
Upside potential
Previous Close
£25.75

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

Iofina plc operates in the specialty chemicals sector, focusing on iodine extraction and the production of iodine-based derivatives. The company serves diverse industries, including pharmaceuticals, electronics, food and beverage, and personal care, leveraging its expertise in halogen chemistry. Its revenue model combines direct chemical sales with fee-based midstream solutions for third-party brine operators, positioning it as a niche player in iodine supply chains. Iofina differentiates itself through vertical integration, controlling production from raw brine to high-value specialty chemicals. The company holds a strategic position in the iodine market, which is characterized by limited global supply and growing demand from healthcare and technology applications. Its UK and US operations allow it to serve key markets while mitigating regional risks. Iofina’s focus on sustainable iodine extraction and specialty applications supports its competitive edge in a concentrated industry.

Revenue Profitability And Efficiency

In FY 2023, Iofina reported revenue of £50.0 million, with net income of £6.6 million, reflecting a 13.1% net margin. Operating cash flow stood at £8.6 million, demonstrating solid cash generation. Capital expenditures of £6.2 million indicate ongoing investments in production capabilities. The company’s ability to maintain profitability in a capital-intensive industry underscores its operational efficiency and pricing power in niche iodine markets.

Earnings Power And Capital Efficiency

Diluted EPS of 3.33 pence reflects Iofina’s earnings capacity relative to its 191.9 million shares outstanding. The company’s capital efficiency is evident in its ability to generate operating cash flow nearly 1.4x net income, supporting reinvestment needs. With modest debt levels, Iofina’s capital structure appears balanced, allowing for flexibility in funding growth initiatives while maintaining profitability.

Balance Sheet And Financial Health

Iofina’s balance sheet shows £6.5 million in cash against £5.8 million of total debt, indicating a conservative leverage profile. The company’s net cash position provides liquidity for working capital and selective expansion. With no dividend obligations, retained earnings can be directed toward organic growth or debt reduction, reinforcing financial stability in a cyclical industry.

Growth Trends And Dividend Policy

Iofina has not paid dividends, opting to reinvest cash flows into operations and growth projects. The company’s revenue growth trajectory will depend on iodine demand trends and its ability to expand midstream partnerships. Specialty chemical applications in pharmaceuticals and electronics may drive future expansion, though the capital-intensive nature of iodine production could limit margin expansion.

Valuation And Market Expectations

With a market cap of £45.1 million, Iofina trades at approximately 0.9x revenue and 6.9x net income, reflecting its small-cap status and niche market focus. The low beta of 0.47 suggests relative insulation from broader market volatility, though this may also indicate limited liquidity. Investors likely value the company’s specialized iodine supply chain role over pure growth metrics.

Strategic Advantages And Outlook

Iofina’s vertically integrated model and iodine supply chain expertise provide resilience against raw material volatility. The company’s outlook hinges on sustained demand for iodine in healthcare and technology sectors, as well as successful execution of its fee-based midstream strategy. Regulatory trends favoring sustainable chemical production could further bolster its market position, though competition and input cost pressures remain key monitorables.

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