investorscraft@gmail.com

Intrinsic ValueTristel PLC (TSTL.L)

Previous Close£420.00
Intrinsic Value
Upside potential
Previous Close
£420.00

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

Tristel PLC is a UK-based leader in infection prevention, specializing in high-level disinfection products for medical devices and environmental surfaces. The company operates across three core segments: Hospital Medical Device Decontamination, Hospital Environmental Surface Disinfection, and Other, catering to diverse medical fields such as endoscopy, urology, and women's health. Its flagship Tristel brand is recognized for innovative, chlorine dioxide-based solutions that meet stringent regulatory standards, positioning it as a trusted partner in healthcare hygiene. Tristel's revenue model is driven by recurring sales of consumable disinfectants and capital equipment, benefiting from long-term contracts with hospitals and clinics. The company has a strong foothold in the UK and is expanding internationally, particularly in markets with growing demand for infection control. Its niche focus on high-efficacy, rapid-acting disinfection differentiates it from broader-spectrum competitors, allowing for premium pricing and customer loyalty. The global emphasis on healthcare-associated infection (HAI) prevention post-pandemic further strengthens Tristel's market relevance.

Revenue Profitability And Efficiency

Tristel reported revenue of £41.9 million (GBp 41933000) for the period, with net income of £6.5 million (GBp 6489000), reflecting a robust net margin of approximately 15.5%. Operating cash flow stood at £10.9 million (GBp 10886000), underscoring efficient working capital management. Capital expenditures of £1.1 million (GBp 1138000) indicate disciplined reinvestment to support growth without overleveraging.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 14p (GBp 0.14) demonstrates consistent earnings generation. With a capital-light model focused on consumables, Tristel achieves high returns on invested capital. The absence of significant debt (total debt of £5.9 million, GBp 5864000) relative to cash reserves (£6.1 million, GBp 6139000) highlights prudent financial stewardship.

Balance Sheet And Financial Health

Tristel maintains a solid balance sheet with £6.1 million (GBp 6139000) in cash and equivalents, providing liquidity for operational needs and strategic initiatives. Total debt of £5.9 million (GBp 5864000) is manageable, with a net cash position suggesting low financial risk. The company’s conservative leverage profile supports resilience in economic downturns.

Growth Trends And Dividend Policy

Tristel has demonstrated steady growth, supported by increasing global demand for infection control solutions. The dividend per share of 13.96p (GBp 13.96) reflects a commitment to shareholder returns, with a payout ratio aligned with sustainable earnings. International expansion and product innovation are key drivers for future revenue acceleration.

Valuation And Market Expectations

With a market cap of £183.7 million (GBp 183690430) and a beta of 0.168, Tristel is perceived as a low-volatility defensive stock. The valuation reflects investor confidence in its niche market position and recurring revenue model, though growth expectations are tempered by the specialized nature of its products.

Strategic Advantages And Outlook

Tristel’s competitive edge lies in its patented chlorine dioxide technology and regulatory-compliant product portfolio. The increasing focus on HAIs and sterilization standards in healthcare provides a durable tailwind. Strategic investments in R&D and geographic expansion are expected to sustain mid-single-digit growth, supported by a strong balance sheet and operational efficiency.

Sources

Company filings, London Stock Exchange disclosures

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