investorscraft@gmail.com

Intrinsic ValueThe Restaurant Group plc (RTN.L)

Previous Close£64.80
Intrinsic Value
Upside potential
Previous Close
£64.80

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

The Restaurant Group plc (RTN.L) is a prominent UK-based operator of restaurants and pubs, managing a diverse portfolio of approximately 400 locations under well-known brands such as Wagamama, Frankie & Benny's, and Brunning & Price. The company operates across multiple segments, including casual dining, pubs, and concessions, catering to a broad consumer base. Its flagship brand, Wagamama, is a leader in the Asian-inspired casual dining segment, while its pub division, Brunning & Price, focuses on premium gastropubs. The company’s concessions business serves travel hubs, leveraging high footfall locations. RTN.L competes in the highly fragmented UK restaurant sector, where differentiation through brand strength, operational efficiency, and customer experience is critical. Despite macroeconomic challenges, the group maintains a resilient market position by balancing value-oriented and premium offerings. Its multi-brand strategy allows it to capture varying consumer preferences, though it faces intense competition from both established chains and independent operators. The company’s ability to adapt to shifting dining trends, such as demand for healthier and international cuisines, will be pivotal for sustained growth.

Revenue Profitability And Efficiency

In FY 2022, The Restaurant Group reported revenue of £883 million, reflecting recovery post-pandemic but still impacted by inflationary pressures. The company posted a net loss of £68.5 million, with diluted EPS at -8.93p, underscoring ongoing cost challenges. Operating cash flow stood at £118.9 million, indicating some operational resilience, though capital expenditures of £59.6 million suggest continued investment in maintaining and upgrading its estate.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by high operating costs and debt servicing, with a negative net income highlighting profitability challenges. Capital efficiency is under pressure, as evidenced by significant capex relative to cash reserves. The focus on premium brands like Wagamama may improve margins over time, but near-term headwinds persist in a competitive and cost-sensitive environment.

Balance Sheet And Financial Health

RTN.L’s balance sheet shows £27.7 million in cash against total debt of £609.4 million, indicating a leveraged position. The high debt load raises concerns about financial flexibility, particularly given the cyclical nature of the restaurant industry. While operating cash flow provides some coverage, the company’s ability to manage debt maturities and refinancing will be critical to avoiding liquidity constraints.

Growth Trends And Dividend Policy

Growth trends are mixed, with recovery in dine-in demand offset by cost inflation and subdued consumer spending. The company suspended dividends in FY 2022, prioritizing debt reduction and operational stability. Future dividend reinstatement will likely depend on sustained profitability improvements and stronger free cash flow generation.

Valuation And Market Expectations

With a market cap of approximately £499 million, RTN.L trades at a discount to peers, reflecting its financial challenges and sector risks. Investors appear cautious, pricing in ongoing margin pressures and execution risks in its turnaround strategy. The high beta of 1.852 indicates significant volatility, aligning with the cyclicality of the restaurant industry.

Strategic Advantages And Outlook

The Restaurant Group’s strategic advantages lie in its diversified brand portfolio and strong positioning in key segments like Asian cuisine and gastropubs. However, the outlook remains uncertain due to macroeconomic pressures and competitive intensity. Success will hinge on cost management, brand differentiation, and leveraging high-growth concepts like Wagamama to drive long-term shareholder value.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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