investorscraft@gmail.com

Intrinsic ValueRM plc (RM.L)

Previous Close£105.00
Intrinsic Value
Upside potential
Previous Close
£105.00

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

RM plc operates in the education technology sector, providing specialized products and services to schools and educational institutions across the UK and internationally. The company’s three divisions—RM Resources, RM Assessment, and RM Technology—cater to distinct needs within the education market. RM Resources focuses on supplying teaching materials through direct sales and digital channels, while RM Assessment delivers digital assessment solutions, including exam marking and data analytics. RM Technology offers IT outsourcing and cloud-based platforms to enhance learning environments. The company’s niche focus on education technology positions it as a key player in digitizing and modernizing educational practices, though it faces competition from broader edtech providers and traditional suppliers. Its deep sector expertise and long-standing relationships with educational institutions provide a competitive edge, but reliance on public sector funding and cyclical demand patterns introduce volatility.

Revenue Profitability And Efficiency

RM plc reported revenue of £166.1 million for the period, reflecting its established presence in the education market. However, the company posted a net loss of £4.7 million, with diluted EPS at -5.68p, indicating profitability challenges. Operating cash flow stood at £8.4 million, suggesting some operational resilience, though capital expenditures were modest at £0.6 million. The negative net income highlights cost pressures or inefficiencies that need addressing.

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, does not fully offset profitability concerns. Capital efficiency metrics are not explicitly provided, but the low capex relative to revenue suggests limited reinvestment, which may impact long-term growth unless operational improvements are made.

Balance Sheet And Financial Health

RM plc’s balance sheet shows £8.2 million in cash and equivalents against £74.8 million in total debt, indicating a leveraged position. The debt load may constrain financial flexibility, particularly given the net loss. The absence of dividends aligns with the need to preserve capital, but the high beta of 1.711 reflects market perception of elevated risk.

Growth Trends And Dividend Policy

Revenue trends are not explicitly detailed, but the net loss suggests growth challenges. The company has suspended dividends, likely to prioritize debt management and operational stability. Future growth may depend on expanding digital assessment and IT outsourcing adoption, though macroeconomic and sector-specific headwinds could persist.

Valuation And Market Expectations

With a market cap of £78.3 million, RM plc trades at a low revenue multiple, reflecting skepticism about its profitability trajectory. The high beta indicates investor concerns about volatility, possibly tied to public sector spending cycles. Market expectations appear muted, with valuation constrained by financial performance and leverage.

Strategic Advantages And Outlook

RM plc’s deep expertise in education technology and long-term client relationships provide a foundation for recovery. However, the outlook remains cautious due to profitability challenges and debt levels. Strategic focus on high-margin digital services and cost optimization could improve performance, but execution risks and external dependencies remain key watchpoints.

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