investorscraft@gmail.com

Intrinsic ValueRHI Magnesita N.V. (RHIM.L)

Previous Close£2,770.00
Intrinsic Value
Upside potential
Previous Close
£2,770.00

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

RHI Magnesita N.V. is a global leader in refractory products and systems, serving high-temperature industrial processes across steel, cement, and non-ferrous metals industries. The company operates through a vertically integrated model, combining raw material sourcing, production, and technical services to deliver tailored refractory solutions. Its product portfolio includes shaped and unshaped refractories, monolithic products, and high-temperature insulation systems, supported by engineering and maintenance services. RHI Magnesita holds a strong market position due to its technological expertise, global footprint, and ability to optimize refractory performance for complex industrial applications. The company benefits from long-term customer relationships and recurring revenue from maintenance and replacement demand, though it remains exposed to cyclical end-markets like steel production. Its focus on innovation and sustainability, including recycling initiatives, reinforces its competitive edge in an industry where performance and reliability are critical.

Revenue Profitability And Efficiency

RHI Magnesita reported revenue of £3.49 billion for the period, with net income of £142 million, reflecting a net margin of approximately 4.1%. Operating cash flow stood at £433 million, demonstrating solid cash conversion. Capital expenditures of £145 million indicate ongoing investments in capacity and efficiency, though free cash flow remains robust. The company’s profitability is tempered by raw material cost volatility and cyclical end-market demand.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 294 GBp underscores its earnings capacity, supported by a diversified product mix and operational scale. RHI Magnesita’s capital efficiency is evident in its ability to generate operating cash flow nearly triple its net income, though leverage and interest expenses weigh on returns. Its global manufacturing footprint allows for cost optimization and localized service delivery.

Balance Sheet And Financial Health

RHI Magnesita maintains a balanced liquidity position with £573 million in cash and equivalents, against total debt of £1.82 billion. The debt level reflects strategic acquisitions and capex, but the company’s strong cash flow generation supports manageable leverage. Working capital efficiency and disciplined capital allocation remain key focus areas to maintain financial flexibility.

Growth Trends And Dividend Policy

The company’s growth is tied to industrial production trends, with opportunities in emerging markets and sustainability-driven refractory solutions. A dividend of 151 GBp per share signals commitment to shareholder returns, though payout ratios remain conservative to preserve capital for cyclical downturns. Long-term growth will depend on market share gains and operational improvements.

Valuation And Market Expectations

With a market cap of £1.33 billion, RHI Magnesita trades at a modest multiple relative to earnings, reflecting its cyclical exposure. The beta of 1.4 indicates higher volatility versus the broader market, typical for industrials tied to macroeconomic cycles. Investors likely price in steady demand recovery and margin expansion potential.

Strategic Advantages And Outlook

RHI Magnesita’s strengths lie in its technical expertise, global scale, and integrated service model. Challenges include raw material inflation and steel industry cyclicality. The outlook hinges on industrial activity recovery, with strategic initiatives in recycling and digital solutions offering long-term differentiation. The company is well-positioned to capitalize on refractory demand but must navigate near-term macroeconomic uncertainties.

Sources

Company filings, London Stock Exchange disclosures

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