investorscraft@gmail.com

Intrinsic ValueRA International Group plc (RAI.L)

Previous Close£0.75
Intrinsic Value
Upside potential
Previous Close
£0.75

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

RA International Group plc operates in the engineering and construction sector, specializing in high-demand services for remote and challenging environments, primarily across Africa. The company’s core revenue model is built on three pillars: construction, integrated facilities management, and supply chain solutions. Its construction services include infrastructure projects like roads, bridges, and prefabricated units, while facilities management covers camp operations, catering, and waste management. The supply chain division focuses on logistics, procurement, and warehousing, serving humanitarian agencies, governments, and natural resource firms. RA International distinguishes itself through its ability to operate in logistically complex regions, leveraging local expertise and international procurement capabilities. The company’s niche focus on underserved markets provides a competitive edge, though it faces risks from geopolitical instability and reliance on large contracts. Its diversified client base, including NGOs and commercial entities, helps mitigate sector-specific volatility.

Revenue Profitability And Efficiency

In FY 2023, RA International reported revenue of £58.3 million, reflecting its steady project pipeline. Net income stood at £194,000, with diluted EPS of 0.11 pence, indicating thin margins typical of the construction sector. Operating cash flow was robust at £11.3 million, supported by efficient working capital management. Capital expenditures of £1.1 million suggest moderate reinvestment, aligning with its asset-light model.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by low net profitability, though its operating cash flow demonstrates underlying operational efficiency. With a capital-light approach, RA International prioritizes service delivery over heavy infrastructure investments, enhancing return on capital. However, its reliance on project-based revenue introduces variability in earnings stability.

Balance Sheet And Financial Health

RA International maintains a solid liquidity position, with £16.8 million in cash and equivalents against £20.9 million in total debt. The balance sheet reflects prudent leverage, though debt levels warrant monitoring given the cyclical nature of its business. The absence of dividends aligns with its focus on reinvestment and growth.

Growth Trends And Dividend Policy

Growth is driven by demand for remote infrastructure services, particularly in Africa. The company has not issued dividends, opting to retain earnings for operational flexibility and expansion. Revenue trends suggest stable demand, but profitability remains sensitive to project execution and cost controls.

Valuation And Market Expectations

With a market cap of £12.9 million and a beta of 0.26, RA International is viewed as a niche, low-volatility player. The muted valuation reflects its small scale and sector-specific risks, though its specialized market positioning offers long-term potential.

Strategic Advantages And Outlook

RA International’s strategic advantage lies in its expertise in high-risk, high-reward regions. The outlook hinges on sustained demand from humanitarian and resource sectors, though geopolitical and operational risks persist. Diversification into new markets could enhance resilience.

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