investorscraft@gmail.com

Intrinsic ValueZotefoams plc (ZTF.L)

Previous Close£414.00
Intrinsic Value
Upside potential
Previous Close
£414.00

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

Zotefoams plc operates in the specialty chemicals sector, specializing in the production and distribution of high-performance polyolefin and advanced polymer foams. The company’s core revenue model is driven by its diversified product portfolio, including AZOTE foams (Plastazote, Evazote, Supazote) and ZOTEK high-performance foams, which cater to industries such as automotive, aerospace, construction, and cleanroom technology. Its patented MuCell microcellular foam technology further enhances its competitive edge in lightweight material solutions. Zotefoams maintains a strong market position through innovation and niche applications, serving global clients with stringent material requirements. The company’s T-FIT insulation systems reinforce its presence in high-growth sectors like pharmaceuticals and semiconductors, while its licensing model for MuCell technology provides recurring revenue streams. With a heritage dating back to 1921, Zotefoams combines technical expertise with a vertically integrated manufacturing approach, ensuring quality control and supply chain resilience. Its focus on sustainability and performance-driven materials positions it favorably in an industry increasingly prioritizing eco-efficient solutions.

Revenue Profitability And Efficiency

Zotefoams reported revenue of £147.8 million for the period, reflecting its steady demand across industrial and specialty markets. However, the company posted a net loss of £2.8 million, with diluted EPS of -5.66p, indicating margin pressures or one-time costs. Operating cash flow remained robust at £25 million, suggesting effective working capital management, while capital expenditures of £10.3 million highlight ongoing investments in production capabilities.

Earnings Power And Capital Efficiency

Despite the net loss, Zotefoams demonstrates underlying earnings potential through its diversified industrial applications and licensing revenue. The company’s operating cash flow coverage of capital expenditures (2.4x) indicates prudent capital allocation, though profitability metrics require closer scrutiny given the negative net income. Its asset-light licensing model for MuCell technology could enhance capital efficiency over time.

Balance Sheet And Financial Health

Zotefoams maintains a moderate financial position, with £10.5 million in cash and equivalents against £43.6 million in total debt. The debt level appears manageable relative to its operating cash flow, but the net loss raises questions about near-term leverage sustainability. The balance sheet reflects a focus on growth investments, with liquidity supported by consistent cash generation.

Growth Trends And Dividend Policy

The company’s growth is tied to industrial demand for lightweight and high-performance foams, particularly in aerospace and cleanroom applications. Despite the loss, Zotefoams upheld a dividend of 7p per share, signaling confidence in long-term cash flow stability. Future growth may hinge on expanding its high-margin ZOTEK and T-FIT product lines, as well as MuCell technology adoption.

Valuation And Market Expectations

With a market capitalization of £152.2 million, Zotefoams trades at approximately 1.03x revenue, reflecting investor caution amid profitability challenges. The beta of 0.76 suggests lower volatility relative to the broader market, possibly due to its niche positioning. Valuation multiples will likely remain subdued until earnings recovery becomes evident.

Strategic Advantages And Outlook

Zotefoams’ strategic strengths lie in its proprietary foam technologies and diversified industrial customer base. The company is well-positioned to benefit from trends in material lightweighting and sustainable insulation. However, near-term profitability improvements and debt management will be critical to sustaining its dividend and funding innovation. Long-term prospects remain promising, provided it navigates current margin pressures effectively.

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