investorscraft@gmail.com

Intrinsic ValueCroda International Plc (CRDA.L)

Previous Close£2,728.00
Intrinsic Value
Upside potential
Previous Close
£2,728.00

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

Croda International Plc is a UK-based specialty chemicals company operating across four key segments: Consumer Care, Life Sciences, Performance Technologies, and Industrial Chemicals. The company serves diverse industries, including agriculture, automotive, cosmetics, pharmaceuticals, and electronics, with a broad portfolio of high-value chemical solutions. Croda’s revenue model is built on innovation-driven, application-specific formulations that cater to niche markets, allowing for premium pricing and strong customer retention. Its global footprint, with operations in Europe, North America, Asia, and Latin America, ensures diversified revenue streams and resilience against regional market fluctuations. The company’s focus on sustainability and bio-based materials further strengthens its competitive positioning in an industry increasingly driven by environmental regulations and consumer demand for greener alternatives. Croda’s expertise in specialty additives, particularly in high-growth sectors like crop protection, personal care, and energy storage, reinforces its reputation as a leader in performance-driven chemical solutions. Its strategic investments in R&D and targeted acquisitions enhance its technological edge, ensuring long-term relevance in evolving markets.

Revenue Profitability And Efficiency

Croda reported revenue of £1.63 billion, with net income of £158.5 million, reflecting a net margin of approximately 9.7%. Operating cash flow stood at £319.4 million, indicating robust cash generation capabilities. Capital expenditures of £178.4 million suggest ongoing investments in production capacity and innovation, aligning with the company’s growth strategy. The diluted EPS of 114 GBp underscores steady profitability despite macroeconomic headwinds.

Earnings Power And Capital Efficiency

The company’s ability to convert revenue into operating cash flow (19.6% of revenue) highlights efficient working capital management. Croda’s focus on high-margin specialty chemicals supports earnings stability, while its disciplined capital allocation ensures returns on invested capital remain competitive. The balance between R&D spending and operational efficiency reinforces its earnings power in cyclical markets.

Balance Sheet And Financial Health

Croda maintains a solid financial position, with £166.8 million in cash and equivalents against total debt of £699.1 million. The manageable leverage ratio and strong cash flow generation provide flexibility for strategic initiatives. The company’s liquidity position is adequate to meet short-term obligations while supporting growth investments and shareholder returns.

Growth Trends And Dividend Policy

Croda has demonstrated consistent growth in niche chemical markets, driven by innovation and sector-specific demand. The company’s dividend policy remains shareholder-friendly, with a dividend per share of 110 GBp, reflecting a commitment to returning capital. Future growth is expected to be fueled by expansion in life sciences and sustainable solutions, alongside selective M&A.

Valuation And Market Expectations

With a market capitalization of £4.26 billion and a beta of 0.78, Croda is perceived as a relatively stable investment within the specialty chemicals sector. The valuation reflects expectations of mid-single-digit revenue growth and margin expansion, supported by its high-value product mix and geographic diversification. Investors likely price in Croda’s ability to navigate raw material volatility and regulatory pressures.

Strategic Advantages And Outlook

Croda’s strategic advantages lie in its innovation pipeline, sustainability focus, and strong customer relationships. The outlook remains positive, with growth opportunities in bio-based materials and emerging markets. However, macroeconomic uncertainties and input cost inflation pose risks. The company’s ability to maintain pricing power and operational efficiency will be critical to sustaining long-term value creation.

Sources

Company filings, London Stock Exchange disclosures, Bloomberg

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