investorscraft@gmail.com

Intrinsic ValueRichards Packaging Income Fund (RPI-UN.TO)

Previous Close$30.43
Intrinsic Value
Upside potential
Previous Close
$30.43

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

Richards Packaging Income Fund operates in the packaging and containers industry, serving diverse sectors such as food and beverage, healthcare, cosmetics, industrial, and pharmaceuticals. The company specializes in manufacturing and distributing plastic, glass, and metal containers and closures, complemented by value-added services like design, development, and logistics management. Its vertically integrated model allows for cost efficiencies and tailored solutions, positioning it as a reliable partner for clients requiring high-quality packaging. Richards Packaging maintains a strong foothold in Canada and the U.S., leveraging its century-old expertise to cater to both large-scale and niche markets. The company’s focus on sustainability and innovation aligns with evolving industry trends, enhancing its competitive edge. Its diversified client base mitigates sector-specific risks, while its long-standing relationships with suppliers and customers underscore its market stability. As a mid-sized player, Richards Packaging balances agility with operational scale, making it well-suited to adapt to shifting demand dynamics in the consumer cyclical sector.

Revenue Profitability And Efficiency

Richards Packaging reported revenue of CAD 407.8 million for the period, with net income of CAD 35.8 million, reflecting a net margin of approximately 8.8%. The company’s diluted EPS stood at CAD 3.26, demonstrating solid profitability. Operating cash flow was robust at CAD 51.2 million, supported by efficient working capital management. Capital expenditures were modest at CAD 1.1 million, indicating a lean operational approach with limited reinvestment needs.

Earnings Power And Capital Efficiency

The fund’s earnings power is underscored by its consistent profitability and strong cash generation. With an operating cash flow of CAD 51.2 million, Richards Packaging exhibits healthy capital efficiency, as evidenced by its ability to fund dividends and maintain low leverage. The company’s focus on high-margin products and services enhances its return on invested capital, though its beta of 0.29 suggests lower volatility relative to the broader market.

Balance Sheet And Financial Health

Richards Packaging maintains a conservative balance sheet, with total debt of CAD 40.8 million and cash reserves of CAD 6.2 million. The debt level appears manageable given the company’s stable cash flows and modest capex requirements. Its financial health is further supported by a market capitalization of CAD 324.3 million, reflecting investor confidence in its sustainable business model.

Growth Trends And Dividend Policy

The company’s growth is steady rather than explosive, with revenue stability driven by its diversified client base. Richards Packaging pays a dividend of CAD 1.32 per share, offering a yield that aligns with its income-focused structure. The payout appears sustainable given its cash flow generation, though future growth may hinge on strategic acquisitions or organic expansion in high-demand segments.

Valuation And Market Expectations

With a market cap of CAD 324.3 million, Richards Packaging trades at a P/E multiple derived from its CAD 3.26 EPS, suggesting a valuation in line with its earnings power. The low beta indicates muted market expectations for volatility, positioning the stock as a defensive play within the consumer cyclical sector. Investors likely value its consistent dividends and resilient business model.

Strategic Advantages And Outlook

Richards Packaging benefits from its long-standing industry presence, diversified revenue streams, and focus on operational efficiency. The company is well-positioned to capitalize on trends like sustainable packaging and supply chain optimization. While macroeconomic headwinds may impact discretionary spending in its end markets, its defensive attributes and stable cash flows provide a buffer against downturns, supporting a cautiously optimistic outlook.

Sources

Company filings, market 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