investorscraft@gmail.com

Intrinsic ValueRosebank Industries Plc (ROSE.L)

Previous Close£349.00
Intrinsic Value
Upside potential
Previous Close
£349.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2019 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Rosebank Industries Plc operates as a financial conglomerate within the broader financial services sector, primarily focusing on diversified holdings and strategic investments. The company’s revenue model appears to be under development or restructuring, as evidenced by negligible revenue and negative profitability metrics in FY 2019. Positioned in a competitive and highly regulated industry, Rosebank’s market presence remains limited, with no clear differentiation in services or products compared to established peers. The absence of revenue-generating operations suggests the company may be in an early-stage or transitional phase, potentially repositioning its portfolio or awaiting strategic initiatives to drive growth. Its financial performance reflects challenges in capitalizing on sector opportunities, though its low beta indicates relative stability compared to market volatility.

Revenue Profitability And Efficiency

Rosebank Industries reported no revenue for FY 2019, alongside a net loss of £1.02 million, reflecting operational inefficiencies or an inactive business model. The negative diluted EPS of -0.59 GBp further underscores weak earnings power. Operating cash flow was also negative at £1.66 million, compounded by capital expenditures of £428,000, indicating cash burn without corresponding revenue generation.

Earnings Power And Capital Efficiency

The company’s lack of revenue and persistent losses highlight minimal earnings power. Negative operating cash flow and capital expenditures suggest inefficient capital deployment, with no visible returns on invested capital. The absence of dividend payments aligns with its unprofitable status, leaving little room for shareholder distributions.

Balance Sheet And Financial Health

Rosebank’s balance sheet shows limited liquidity, with cash and equivalents of £1.08 million against minimal total debt of £53,000. While the debt burden is low, the negative cash flow raises concerns about sustainability without additional funding. The equity base, supported by 172.55 million outstanding shares, provides some buffer but lacks earnings support.

Growth Trends And Dividend Policy

No revenue growth was recorded in FY 2019, and the net loss suggests stagnation or contraction. The company has not adopted a dividend policy, likely due to its unprofitable operations. Future growth hinges on strategic shifts or successful portfolio activations, though current trends offer little optimism.

Valuation And Market Expectations

With a market cap of £125.58 million, Rosebank’s valuation appears detached from fundamentals, possibly reflecting speculative positioning or intangible assets. The lack of revenue and earnings makes traditional valuation metrics inapplicable, leaving market expectations ambiguous.

Strategic Advantages And Outlook

Rosebank’s low beta suggests resilience to market swings, but its operational shortcomings overshadow this stability. The outlook remains uncertain unless the company articulates a viable turnaround strategy. Without clear revenue drivers or cost controls, sustained losses may erode investor confidence further.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044

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