investorscraft@gmail.com

Intrinsic ValueRS Group plc (RS1.L)

Previous Close£670.00
Intrinsic Value
Upside potential
Previous Close
£670.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

RS Group plc operates as a leading global distributor of industrial and electronic products, serving a diverse customer base across manufacturing, services, and infrastructure sectors. The company’s revenue model is built on supplying essential components such as industrial automation tools, safety equipment, and 3D printing products under well-established brands like RS Components and Allied Electronics. Its DesignSpark platform further enhances its value proposition by fostering an online community for engineers and makers, reinforcing its role as a knowledge hub alongside product distribution. RS Group differentiates itself through a broad product portfolio, technical expertise, and a strong digital presence, positioning it as a trusted partner in industrial supply chains. The company competes in the fragmented industrial distribution sector by leveraging its global footprint, multi-channel sales approach, and focus on high-margin technical products. Its market position is strengthened by strategic acquisitions, such as Synovos and IESA, which expand its service capabilities and geographic reach.

Revenue Profitability And Efficiency

RS Group reported revenue of £2.94 billion for FY 2024, with net income of £183.7 million, reflecting a steady operational performance. The diluted EPS of 39p indicates moderate profitability, supported by an operating cash flow of £196.6 million. Capital expenditures were modest at £15.9 million, suggesting disciplined investment in growth initiatives. The company’s ability to generate consistent cash flow underscores its efficient working capital management.

Earnings Power And Capital Efficiency

The company’s earnings power is demonstrated by its ability to maintain profitability in a competitive industrial distribution market. With a net income margin of approximately 6.2%, RS Group balances scale and operational efficiency. Its capital efficiency is evident in its judicious use of resources, as seen in its controlled capex and strong cash conversion cycle, which supports reinvestment and shareholder returns.

Balance Sheet And Financial Health

RS Group’s balance sheet remains robust, with £258.7 million in cash and equivalents against total debt of £676.9 million, indicating a manageable leverage position. The company’s liquidity and debt profile provide flexibility for strategic investments or acquisitions. Its financial health is further supported by stable operating cash flows, ensuring capacity to meet obligations and fund growth initiatives.

Growth Trends And Dividend Policy

RS Group has demonstrated resilience in revenue growth, driven by its diversified product offerings and geographic presence. The company’s dividend per share of 22.2p reflects a commitment to returning capital to shareholders, supported by its earnings stability. Future growth may hinge on expansion in high-growth markets, digital transformation, and strategic acquisitions, while maintaining a balanced approach to capital allocation.

Valuation And Market Expectations

With a market capitalization of approximately £2.62 billion and a beta of 0.78, RS Group is viewed as a relatively stable investment within the industrials sector. The market appears to price the company based on its consistent cash flow generation and defensive positioning in industrial distribution. Valuation multiples suggest moderate expectations, aligning with its steady but not hyper-growth profile.

Strategic Advantages And Outlook

RS Group’s strategic advantages include its strong brand portfolio, technical expertise, and global distribution network. The company is well-positioned to capitalize on trends like industrial automation and digital procurement. Its outlook remains positive, supported by operational efficiency and strategic initiatives, though macroeconomic volatility in industrial markets could pose challenges. Long-term growth will depend on its ability to innovate and expand its value-added services.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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