investorscraft@gmail.com

Intrinsic ValueRobinson plc (RBN.L)

Previous Close£122.50
Intrinsic Value
Upside potential
Previous Close
£122.50

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

Robinson plc operates in the packaging and containers industry, specializing in plastic and paperboard packaging solutions for diverse end markets, including food and drink, personal care, luxury gifting, and homecare. The company generates revenue through the manufacture and sale of HDPE, PP, and PET bottles, pots, tubs, containers, caps, closures, and paperboard products like folding cartons and rigid trays. Its geographic footprint spans the UK, Poland, Denmark, and international markets, positioning it as a regional player with a focus on customized packaging solutions. Robinson’s market position is defined by its long-standing heritage, dating back to 1839, and its ability to serve both mass-market and niche segments. While it competes with larger global packaging firms, its specialization in high-quality, tailored packaging allows it to maintain relevance in premium and sustainable packaging trends. The company’s challenge lies in balancing cost efficiency with innovation, particularly as environmental regulations and consumer preferences shift toward recyclable and biodegradable materials.

Revenue Profitability And Efficiency

Robinson plc reported revenue of £56.4 million for the period, reflecting its mid-scale presence in the packaging sector. However, the company recorded a net loss of £3.3 million, with diluted EPS at -20p, indicating profitability challenges. Operating cash flow stood at £5.6 million, suggesting some operational resilience, though capital expenditures of £3.9 million highlight ongoing investment needs. The negative net income raises questions about cost management and pricing power in a competitive market.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, as evidenced by its negative net income and EPS. Operating cash flow, while positive, is offset by significant capital expenditures, indicating moderate capital efficiency. The balance between reinvestment and profitability remains a critical area for improvement, particularly as the company navigates raw material cost volatility and demand fluctuations in its end markets.

Balance Sheet And Financial Health

Robinson plc maintains a modest financial position, with £2.5 million in cash and equivalents against total debt of £8.4 million. The debt level, while manageable, suggests some leverage risk, particularly given the recent net loss. The company’s ability to service debt and fund operations will depend on improving profitability and cash flow generation in the coming periods.

Growth Trends And Dividend Policy

Growth trends are muted, with the company facing headwinds in profitability. Despite this, Robinson plc has maintained a dividend payout of 6p per share, signaling a commitment to shareholder returns. However, sustainability of the dividend may come under scrutiny if earnings do not recover. The packaging industry’s shift toward sustainability could present growth opportunities if the company adapts effectively.

Valuation And Market Expectations

With a market capitalization of approximately £21.4 million, Robinson plc trades at a valuation reflective of its challenges in profitability and scale. The low beta of 0.326 suggests relative stability, but investor expectations remain cautious given the net loss and competitive industry dynamics. Valuation multiples are likely subdued until earnings show signs of improvement.

Strategic Advantages And Outlook

Robinson plc’s strategic advantages include its long-established reputation, diversified product portfolio, and regional market presence. The outlook hinges on its ability to capitalize on sustainable packaging trends and improve cost efficiency. Success will depend on operational execution, innovation in eco-friendly materials, and navigating macroeconomic pressures. The company’s heritage provides a foundation, but transformative steps may be needed to drive sustained growth.

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