Download PDF

1. Company Snapshot

1.a. Company Description

Restore plc, together with its subsidiaries, provides offices and workplaces services to the public and private sectors primarily in the United Kingdom.The company operates through two segments, Digital & Information Management, and Secure Lifecycle Services.The Digital & Information Management segment offers storage and retrieval solutions for hard copy documents, magnetic data storage tapes, and heritage assets; digital workflow services, including document scanning, workflow automation, cloud-based document management systems, robotic process automation, and artificial intelligence.


The Secure Lifecycle Services segment provides lifecycle management of technology assets; relocation services; and hardware and software upgrades; and paper shredding and recycling services.The company was incorporated in 2004 and is headquartered in London, the United Kingdom.

Show Full description

1.b. Last Insights on RST

Restore plc's recent performance has been impacted by its poor financials, with a 12% decline in stock value over the past three months. The company's intrinsic value is estimated to be around UK£3.52, which is 35% above its current share price of UK£2.61. This suggests that the stock may be undervalued, and investors are closely monitoring the market for opportunities amid global uncertainties. Insider buying activity has also highlighted Restore as an undervalued small-cap stock with strong fundamentals and potential for growth.

1.c. Company Highlights

2. Transcript Summary

Unfortunately this company is not part of our coverage yet. But as part of your subscription plan you can request it by clicking just below and we'll process.

Request Coverage

3. NewsRoom

Card image cap

Weak Financial Prospects Seem To Be Dragging Down Restore plc (LON:RST) Stock

Nov -11

Source:

Card image cap

Restore plc (LON:RST) Shares Could Be 32% Below Their Intrinsic Value Estimate

Oct -14

Source:

Card image cap

Restore (LON:RST) investors are sitting on a loss of 35% if they invested three years ago

Aug -21

Source:

Card image cap

Restore (LON:RST) Is Due To Pay A Dividend Of £0.022

Aug -04

Source:

Card image cap

Restore First Half 2025 Earnings: EPS: UK£0.024 (vs UK£0.047 in 1H 2024)

Jul -31

Source:

Card image cap

Restore PLC (FRA:MWDA) (Q2 2025) Earnings Call Highlights: Revenue Surge and Strategic ...

Jul -30

Source:

Card image cap

UK Market Stocks Estimated Below Intrinsic Value In July 2025

Jul -14

Source:

Card image cap

3 UK Stocks Estimated To Be Trading Below Fair Value By Up To 38.1%

Jun -13

Source:

4. Business Breakdown

4.a. Revenues by Country

4.b. Revenues by Segment

5. Expected revenues mid-term growth (3.65%)

6. Segments

Records Management

Expected Growth: 3%

Restore plc's Records Management segment growth is driven by increasing demand for digital transformation, regulatory compliance, and data security. The shift from physical to digital storage, coupled with the need for efficient document management, fuels growth. Additionally, the company's expertise in data protection and information governance supports its expansion in this segment.

Digital

Expected Growth: 5%

Restore plc's Digital segment growth is driven by increasing demand for digital document management, cloud-based storage, and cybersecurity solutions. The shift towards paperless offices, compliance with data protection regulations, and the need for secure data storage are key growth drivers. Additionally, the adoption of digital technologies in various industries, such as healthcare and finance, is also contributing to the segment's growth.

Harrow Green

Expected Growth: 2%

Harrow Green's 2% growth is driven by increasing demand for workspace solutions, expansion into new markets, and strategic partnerships. Additionally, the company's focus on sustainability and technology integration has enhanced its service offerings, attracting new clients and retaining existing ones. Cost savings initiatives and operational efficiencies have also contributed to the growth.

Datashred

Expected Growth: 4%

Datashred's 4% growth is driven by increasing demand for secure data destruction services, expansion into new markets, and strategic acquisitions. Additionally, growing regulatory requirements for data protection and privacy, such as GDPR, are fueling demand for secure shredding services. Furthermore, the shift towards digital transformation and paperless offices is also contributing to the growth of the segment.

Technology

Expected Growth: 6%

Restore plc's Technology segment growth is driven by increasing demand for digital transformation, cloud adoption, and cybersecurity services. The company's expertise in IT services, data management, and software solutions positions it for success in a rapidly growing market. Additionally, strategic acquisitions and partnerships have expanded its offerings, further fueling growth.

7. Detailed Products

Document Management

A digital solution for storing, managing, and retrieving physical and electronic documents

Data Shredding

Secure destruction of confidential documents and data-bearing media

Offsite Storage

Secure storage of physical documents and data in a climate-controlled environment

Digital Archiving

Conversion of physical documents into digital formats for easy access and retrieval

Scan on Demand

On-demand scanning of physical documents, making them available digitally

Cloud Services

Secure online storage and management of digital documents and data

8. Restore plc's Porter Forces

Forces Ranking

Threat Of Substitutes

Restore plc operates in a market with moderate threat of substitutes, as customers have limited alternatives to the company's services.

Bargaining Power Of Customers

Restore plc has a diverse customer base, which reduces the bargaining power of individual customers, giving the company an upper hand in negotiations.

Bargaining Power Of Suppliers

Restore plc relies on a few key suppliers, which gives them some bargaining power, but the company's scale and reputation help to mitigate this risk.

Threat Of New Entrants

The market for document management and business services has high barriers to entry, making it difficult for new entrants to compete with Restore plc.

Intensity Of Rivalry

The market for document management and business services is highly competitive, with several established players competing for market share, which increases the intensity of rivalry.

9. SWOT Analysis

Strength

Weaknesses

Opportunities

Threats

10. Capital Structure

10.a. Balance Sheet

10.b. Weighted Average Cost of capital

Value
Debt Weight 37.47%
Debt Cost 5.90%
Equity Weight 62.53%
Equity Cost 6.54%
WACC 6.30%
Leverage 59.93%

11. Quality Control: Restore plc passed 3 out of 9 key points

12.a Historical Valuation

12.b Price/Earnings Ratio

12.c Margin Valuation

12.d Peers Valuation

Peers Group Analysis

Stock-Card
Begbies Traynor

A-Score: 6.5/10

Value: 4.4

Growth: 8.0

Quality: 6.1

Yield: 5.6

Momentum: 9.0

Volatility: 5.7

1-Year Total Return ->

View Full Report
Stock-Card
Talenom

A-Score: 5.3/10

Value: 6.5

Growth: 6.2

Quality: 7.2

Yield: 5.0

Momentum: 3.0

Volatility: 4.0

1-Year Total Return ->

View Full Report
Stock-Card
RWS

A-Score: 4.9/10

Value: 9.1

Growth: 5.0

Quality: 5.9

Yield: 8.1

Momentum: 0.0

Volatility: 1.0

1-Year Total Return ->

View Full Report
Stock-Card
Restore

A-Score: 4.8/10

Value: 5.7

Growth: 4.9

Quality: 3.6

Yield: 3.8

Momentum: 5.5

Volatility: 5.0

1-Year Total Return ->

View Full Report
Stock-Card
Elanders

A-Score: 4.2/10

Value: 7.7

Growth: 5.1

Quality: 1.9

Yield: 8.1

Momentum: 0.0

Volatility: 2.7

1-Year Total Return ->

View Full Report
Stock-Card
Franchise Brands

A-Score: 4.2/10

Value: 5.5

Growth: 6.6

Quality: 5.9

Yield: 2.5

Momentum: 1.5

Volatility: 3.3

1-Year Total Return ->

View Full Report

Peers Metrics

12.e Scoring Insights

12.f DCF BETA

Parameters

Short Term Growth

Short term Time

Long-Term Growth

WACC

Target Price

2.37$

Current Price

2.38$

Potential

-0.00%

Expected Cash-Flows