investorscraft@gmail.com

Intrinsic ValueRotala PLC (ROL.L)

Previous Close£62.30
Intrinsic Value
Upside potential
Previous Close
£62.30

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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 Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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