investorscraft@gmail.com

Intrinsic ValueSynthomer plc (SYNT.L)

Previous Close£53.50
Intrinsic Value
Upside potential
Previous Close
£53.50

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

Synthomer plc is a UK-based specialty chemicals company with a diversified portfolio across Performance Elastomers, Functional Solutions, Industrial Specialities, and Acrylate Monomers. The company serves a broad range of industries, including adhesives, construction, textiles, coatings, and medical applications, leveraging its expertise in polymer formulations and latex technologies. Its products, such as pressure-sensitive adhesives, acrylic dispersions, and nitrile latex, cater to high-performance requirements in niche markets, positioning Synthomer as a key supplier in the specialty chemicals sector. The company’s long-standing presence since 1863 underscores its deep industry knowledge and ability to adapt to evolving customer needs. Synthomer operates in a competitive landscape dominated by global chemical players, differentiating itself through innovation and application-specific solutions. Its focus on sustainability and performance enhancement aligns with growing demand for eco-friendly and high-performance materials, particularly in medical and industrial applications. Despite macroeconomic challenges, Synthomer maintains a resilient market position through its diversified product mix and strategic customer relationships.

Revenue Profitability And Efficiency

Synthomer reported revenue of £1.99 billion for the period, reflecting its broad market reach. However, the company faced profitability challenges, with a net loss of £72.6 million and diluted EPS of -£0.44. Operating cash flow was negative at £33.5 million, while capital expenditures stood at £90.6 million, indicating significant reinvestment despite financial pressures. These metrics suggest operational inefficiencies or external cost pressures impacting margins.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight strained capital efficiency, likely due to elevated input costs or pricing pressures in the specialty chemicals market. Synthomer’s ability to improve earnings power will depend on cost management, pricing strategies, and demand recovery in key end markets such as construction and healthcare.

Balance Sheet And Financial Health

Synthomer’s balance sheet shows £225.8 million in cash and equivalents against £878.7 million in total debt, indicating a leveraged position. The negative operating cash flow raises concerns about near-term liquidity, though the company’s established market presence may provide access to financing if needed. Investors should monitor debt servicing capabilities amid ongoing operational challenges.

Growth Trends And Dividend Policy

Growth trends appear muted, with no dividend payments reflecting a focus on preserving capital. Synthomer’s future growth may hinge on innovation in sustainable materials and recovery in industrial demand. The absence of a dividend underscores prioritization of financial stability over shareholder returns in the near term.

Valuation And Market Expectations

With a market cap of approximately £162.7 million and a beta of 1.86, Synthomer is viewed as a higher-risk investment. The valuation reflects skepticism about near-term earnings recovery, though long-term potential in specialty chemicals could attract value investors if operational improvements materialize.

Strategic Advantages And Outlook

Synthomer’s strengths lie in its diversified product portfolio and deep industry expertise, but macroeconomic and competitive pressures pose risks. The outlook remains cautious, with potential upside from cost optimization and demand recovery in key sectors. Strategic focus on high-growth niches like medical and sustainable materials could drive future resilience.

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