Data is not available at this time.
Rotala PLC operates as a UK-based bus service provider, offering commercial and subsidized routes for businesses, local authorities, and the general public. The company’s revenue model is anchored in contracted services, including tendered local authority routes and private hire operations, supplemented by property holdings. Operating in the industrials sector, Rotala competes in a fragmented market dominated by larger players like Stagecoach and FirstGroup, positioning itself as a regional operator with a focus on cost efficiency and reliability. The UK bus industry faces challenges such as fluctuating fuel costs and regulatory pressures, but Rotala mitigates these through long-term contracts and operational flexibility. Its market position is reinforced by a diversified client base and strategic route optimization, though it remains exposed to public transport funding cycles and macroeconomic volatility.
In FY 2022, Rotala reported revenue of £84.9 million, with net income of £1.2 million, reflecting tight margins typical of the capital-intensive transport sector. Operating cash flow of £26.4 million underscores efficient working capital management, while modest capital expenditures (£1.5 million) suggest a focus on maintaining rather than expanding fleet capacity. The diluted EPS of 2.36p indicates modest earnings power relative to its market cap.
Rotala’s earnings are constrained by high fixed costs and competitive pricing pressures, as seen in its thin net margin of 1.4%. However, its operating cash flow coverage of debt (67% of total debt) demonstrates adequate liquidity. The company’s capital efficiency is middling, with limited reinvestment signaling a mature operational phase.
The balance sheet shows £1.2 million in cash against £39.4 million in total debt, indicating leveraged positioning. Debt-to-equity metrics are elevated, though manageable given stable cash flows. The lack of significant capex suggests a focus on debt servicing over growth initiatives.
Growth is likely tied to route expansions and contract renewals, with limited organic upside. A dividend of 2p per share implies a payout ratio of 85%, signaling a commitment to shareholder returns but raising sustainability questions if earnings volatility persists.
At a market cap of £19.3 million, Rotala trades at ~0.23x revenue, reflecting market skepticism about scalability. A beta of 1.08 suggests alignment with broader industrials sector volatility.
Rotala’s regional focus and contract diversification provide stability, but reliance on public funding and fuel costs poses risks. The outlook hinges on maintaining cost discipline and securing long-term contracts, though sector headwinds may limit upside.
Company filings, London Stock Exchange data
show cash flow forecast
| Fiscal year | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |