investorscraft@gmail.com

Intrinsic ValueRTC Group plc (RTC.L)

Previous Close£103.50
Intrinsic Value
Upside potential
Previous Close
£103.50

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

RTC Group plc operates in the staffing and employment services sector, specializing in technical recruitment and workforce solutions across diverse industries such as engineering, manufacturing, rail, energy, and defense. The company generates revenue through contract and permanent staffing placements, complemented by ancillary services like training, account management, and contingent labor solutions. Its diversified client base spans the UK and international markets, positioning RTC as a niche provider with deep sector expertise. Beyond recruitment, the company also derives income from hospitality services, including conferencing facilities and office space rentals, adding a secondary revenue stream. This dual focus on staffing and hospitality allows RTC to mitigate cyclical risks inherent in the labor market. The company’s market position is bolstered by its long-standing relationships in high-demand sectors like rail and infrastructure, where specialized talent shortages persist. However, it faces competition from larger staffing firms and regional players, requiring continued differentiation through service quality and sector-specific knowledge.

Revenue Profitability And Efficiency

RTC Group reported revenue of £96.8 million for the latest fiscal year, with net income of £1.9 million, reflecting a modest but stable profitability margin. Operating cash flow stood at £2.2 million, indicating efficient working capital management. Capital expenditures were minimal at £213,000, suggesting a lean operational model focused on service delivery rather than asset-intensive growth.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 13p demonstrates its ability to generate earnings despite operating in a competitive staffing market. With a capital-light business model, RTC maintains reasonable capital efficiency, as evidenced by its low capex relative to revenue. The focus on high-margin technical recruitment likely supports its earnings resilience.

Balance Sheet And Financial Health

RTC’s balance sheet shows £934,000 in cash against £2.4 million in total debt, indicating manageable leverage. The net debt position is modest, providing flexibility for operational needs. However, the limited cash reserves may constrain aggressive expansion or significant dividend increases without additional financing.

Growth Trends And Dividend Policy

The company’s growth is tied to demand for specialized staffing in its core sectors, which have shown steady demand. RTC pays a dividend of 6p per share, signaling a commitment to shareholder returns, though the payout ratio should be monitored against earnings volatility inherent in the staffing industry.

Valuation And Market Expectations

With a market cap of approximately £12.2 million, RTC trades at a modest valuation, reflecting its small-cap status and niche market focus. The beta of 0.847 suggests lower volatility relative to the broader market, possibly due to its stable but unspectacular growth profile.

Strategic Advantages And Outlook

RTC’s strategic advantage lies in its sector-specific expertise and dual revenue streams from staffing and hospitality. The outlook hinges on sustained demand in infrastructure and engineering sectors, though macroeconomic labor trends and competition remain key risks. Its ability to maintain margins while navigating wage inflation will be critical.

Sources

Company filings, London Stock Exchange 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