investorscraft@gmail.com

Intrinsic ValueRotork plc (ROR.L)

Previous Close£353.60
Intrinsic Value
Upside potential
Previous Close
£353.60

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

Rotork plc is a leading provider of flow control and instrumentation solutions, serving critical industries such as oil and gas, water and wastewater, power, and chemical processing. The company operates through three core segments—Oils & Gas, Water & Power, and Chemical, Process & Industrial—offering a diversified portfolio of electric, fluid power, and process control actuators, alongside complementary gearboxes, valve accessories, and instrumentation products. Its global footprint spans the UK, Europe, the Americas, and Asia, reinforcing its position as a trusted partner for industrial automation and infrastructure projects. Rotork’s revenue model is anchored in both product sales and value-added services, including technical support, training, and maintenance, which enhance customer retention and recurring income streams. The company’s competitive edge lies in its engineering expertise, long-standing client relationships, and ability to deliver precision solutions for complex flow control challenges. As industries increasingly prioritize efficiency and sustainability, Rotork is well-positioned to capitalize on demand for smart actuators and automation technologies, particularly in energy transition and water management applications.

Revenue Profitability And Efficiency

Rotork reported revenue of £754.4 million (GBp) for the period, with net income of £103.6 million (GBp), reflecting a disciplined cost structure and operational efficiency. The company generated £148.8 million (GBp) in operating cash flow, underscoring its ability to convert earnings into liquidity. Capital expenditures were modest at £14 million (GBp), indicating a focus on maintaining rather than aggressively expanding capacity.

Earnings Power And Capital Efficiency

Diluted EPS stood at 12p, supported by stable margins and effective capital deployment. Rotork’s capital-light model is evident in its low debt levels (£24.6 million GBp) and strong cash position (£150 million GBp), allowing for strategic reinvestment or shareholder returns. The company’s beta of 0.836 suggests lower volatility relative to the broader market, aligning with its resilient industrial end markets.

Balance Sheet And Financial Health

Rotork maintains a robust balance sheet, with cash and equivalents covering its total debt multiple times. The negligible leverage and healthy liquidity position provide flexibility for organic growth or targeted acquisitions. The company’s financial health is further reinforced by consistent cash generation and prudent working capital management.

Growth Trends And Dividend Policy

Rotork’s growth is tied to infrastructure investment cycles and industrial automation trends, with opportunities in emerging markets and energy transition projects. The company paid a dividend of 8p per share, reflecting a commitment to returning capital to shareholders while retaining ample resources for reinvestment. Its dividend policy appears sustainable given its earnings and cash flow profile.

Valuation And Market Expectations

With a market capitalization of approximately £2.58 billion (GBp), Rotork trades at a premium reflective of its niche expertise and stable cash flows. Investors likely value its defensive positioning in essential industries and potential upside from automation adoption. The modest beta indicates lower systemic risk, appealing to conservative portfolios.

Strategic Advantages And Outlook

Rotork’s strengths include its technical leadership, global service network, and diversified end-market exposure. The company is well-placed to benefit from long-term trends like digitalization and sustainability, though near-term performance may hinge on industrial capex cycles. Its outlook remains stable, supported by a strong balance sheet and recurring revenue streams from maintenance and upgrades.

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