investorscraft@gmail.com

Intrinsic ValueRenishaw plc (RSW.L)

Previous Close£3,800.00
Intrinsic Value
Upside potential
Previous Close
£3,800.00

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

Renishaw plc operates as a leading engineering and scientific technology company, specializing in high-precision metrology and healthcare solutions. Its core revenue model is driven by the design, manufacture, and distribution of advanced measurement systems, additive manufacturing technologies, and neurosurgical robotics. The company serves diverse industries, including aerospace, automotive, healthcare, and precision manufacturing, leveraging its expertise in laser encoders, CMM products, and dental scanners. Renishaw maintains a strong market position through continuous innovation, proprietary technologies, and a global distribution network, ensuring its products meet stringent industry standards. Its healthcare division, particularly in neurosurgical robotics and dental applications, positions it as a niche player in medical technology. The company’s dual focus on industrial metrology and healthcare allows it to balance cyclical demand in manufacturing with stable growth in medical sectors. Renishaw’s reputation for precision and reliability reinforces its competitive edge in both established and emerging markets.

Revenue Profitability And Efficiency

Renishaw reported revenue of £691.3 million (GBp) for the period, with net income of £96.9 million (GBp), reflecting a disciplined cost structure. Diluted EPS stood at 1.33 (GBp), supported by robust operating cash flow of £124.1 million (GBp). Capital expenditures of £65.2 million (GBp) indicate ongoing investments in R&D and production capabilities, aligning with its innovation-driven strategy.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with a net income margin of approximately 14%. Its capital efficiency is evident in its ability to generate operating cash flow significantly above net income, underscoring effective working capital management. Renishaw’s low debt-to-equity ratio suggests prudent financial stewardship, allowing flexibility for strategic investments.

Balance Sheet And Financial Health

Renishaw maintains a strong balance sheet, with £122.3 million (GBp) in cash and equivalents and modest total debt of £18.5 million (GBp). This liquidity position, coupled with negligible leverage, provides resilience against economic downturns and supports future growth initiatives without overreliance on external financing.

Growth Trends And Dividend Policy

The company has consistently prioritized reinvestment in innovation, as seen in its capital expenditures. A dividend of 16.8 (GBp) per share reflects a balanced approach to shareholder returns, though payout ratios remain conservative to fund organic growth. Long-term trends suggest steady demand for precision engineering and healthcare technologies, supporting sustained revenue expansion.

Valuation And Market Expectations

With a market cap of £1.87 billion (GBp) and a beta of 0.577, Renishaw is perceived as a stable investment with lower volatility than the broader market. The valuation reflects investor confidence in its niche expertise and long-term growth potential in high-tech manufacturing and medical applications.

Strategic Advantages And Outlook

Renishaw’s strategic advantages lie in its proprietary technologies, global distribution network, and dual-sector exposure. The outlook remains positive, driven by increasing automation in manufacturing and advancements in medical robotics. However, reliance on cyclical industries necessitates careful monitoring of macroeconomic trends impacting capital expenditure in its core markets.

Sources

Company filings, London Stock Exchange disclosures

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