investorscraft@gmail.com

Intrinsic ValueRicardo plc (RCDO.L)

Previous Close£430.00
Intrinsic Value
Upside potential
Previous Close
£430.00

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

Ricardo plc is a UK-based engineering and consultancy firm specializing in transportation, energy, and environmental solutions. The company operates across five segments: Energy & Environment, Rail, Automotive and Industrial, Defense, and Performance Products. Its core revenue model is built on providing technical consultancy, engineering services, and niche manufacturing for sectors including automotive, aerospace, defense, and rail. Ricardo serves a diverse clientele, ranging from OEMs and government agencies to energy companies, leveraging its expertise in hybrid and electric propulsion systems, emissions reduction, and complex system optimization. The company maintains a strong market position in Europe and North America, with a growing footprint in Asia and Australia. Its Energy & Environment segment is particularly notable for advising governments and businesses on sustainability and regulatory compliance, while its Performance Products division caters to high-performance applications in motorsport and aerospace. Ricardo’s integrated approach—combining consultancy, engineering, and manufacturing—allows it to address complex challenges across the transportation and energy value chains, positioning it as a trusted partner in an era of rapid technological and regulatory change.

Revenue Profitability And Efficiency

Ricardo reported revenue of £474.7 million for the period, with net income of £0.7 million, reflecting tight margins in its consultancy and engineering segments. Operating cash flow stood at £25.9 million, while capital expenditures were modest at £4.1 million, indicating disciplined investment. The diluted EPS of 1.11p suggests limited earnings power, though the company maintains a focus on cash generation and operational efficiency.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with net income representing a slim margin of 0.15% of revenue. However, its diversified service offerings and global client base provide stability. Capital efficiency is moderate, with capex representing only 0.9% of revenue, suggesting a capital-light consultancy model supplemented by targeted investments in high-performance manufacturing.

Balance Sheet And Financial Health

Ricardo’s balance sheet shows £48.6 million in cash against £130.7 million in total debt, indicating a net debt position of £82.1 million. The debt level is manageable given its stable cash flows, but liquidity remains a focus. The company’s market capitalization of £169.8 million suggests a conservative valuation relative to its asset base and revenue.

Growth Trends And Dividend Policy

Growth trends are mixed, with revenue stability offset by thin profitability. The dividend per share of 10.6p signals a commitment to shareholder returns, though payout sustainability depends on margin improvement. The company’s exposure to electrification and sustainability trends in transportation could drive long-term growth, but near-term execution risks persist.

Valuation And Market Expectations

The market values Ricardo at a modest multiple, reflecting its niche positioning and margin challenges. With a beta of 0.021, the stock exhibits low volatility, likely due to its stable consultancy revenue streams. Investors appear to price in limited near-term growth, focusing instead on dividend yield and potential operational improvements.

Strategic Advantages And Outlook

Ricardo’s strategic advantages lie in its technical expertise, diversified client base, and role in supporting decarbonization and regulatory compliance. The outlook hinges on its ability to scale higher-margin services, particularly in electrification and defense. Execution in Asia and cost management will be critical to improving profitability and unlocking shareholder value.

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