investorscraft@gmail.com

Intrinsic ValueAmiad Water Systems Ltd. (AFS.L)

Previous Close£364.00
Intrinsic Value
Upside potential
Previous Close
£364.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Amiad Water Systems Ltd. operates in the industrial pollution and treatment controls sector, specializing in water filtration solutions for diverse markets including industrial, municipal, ballast water, oil and gas, and irrigation. The company’s product portfolio spans automatic, semi-automatic, and manual filters, alongside fertigation injectors for agricultural applications. Its water treatment systems are critical for pre-filtration in UV treatment, membrane technologies, and wastewater polishing, positioning Amiad as a key player in sustainable water management. Serving global clients, the company leverages its long-standing expertise since 1962 to address complex filtration needs, particularly in regions with stringent water quality regulations. Its focus on innovation and adaptability allows it to cater to both large-scale industrial projects and smaller agricultural cooperatives, reinforcing its competitive edge in a fragmented but growing market. Amiad’s diversified revenue streams and strong technical capabilities underscore its resilience against sector-specific downturns, making it a reliable partner in water infrastructure development.

Revenue Profitability And Efficiency

In FY 2020, Amiad reported revenue of £104.6 million, with net income of £3.6 million, reflecting a modest but stable profitability margin. Operating cash flow stood at £21.4 million, indicating efficient working capital management, while capital expenditures of £3 million suggest disciplined reinvestment in core operations. The company’s ability to generate positive cash flow despite macroeconomic uncertainties highlights its operational resilience.

Earnings Power And Capital Efficiency

Amiad’s diluted EPS of 16 pence demonstrates its earnings capacity, supported by a capital-light business model focused on high-margin filtration systems. The company’s operating cash flow-to-revenue ratio of approximately 20% underscores efficient capital deployment, with minimal reliance on debt financing to sustain growth. This aligns with its strategy of prioritizing organic expansion over leveraged investments.

Balance Sheet And Financial Health

Amiad maintains a robust balance sheet, with £35.3 million in cash and equivalents against £14.7 million of total debt, yielding a net cash position. This liquidity buffer provides flexibility for strategic initiatives or downturns. The absence of significant leverage and healthy cash reserves reflect a conservative financial policy, reducing risk for investors.

Growth Trends And Dividend Policy

The company’s growth is tied to global water infrastructure demand, with irrigation and industrial sectors driving steady revenue. A dividend of 59.5 pence per share signals commitment to shareholder returns, though payout sustainability depends on maintaining current cash flow levels. Regional expansion and product innovation remain key growth levers.

Valuation And Market Expectations

With a beta of 0.45, Amiad exhibits lower volatility compared to broader markets, appealing to risk-averse investors. The lack of reported market cap suggests limited analyst coverage, but its niche focus and profitability could attract valuation upside if sector tailwinds materialize.

Strategic Advantages And Outlook

Amiad’s deep technical expertise and diversified client base position it well for long-term growth in water-stressed regions. Strategic investments in R&D and partnerships could further solidify its market share, though competition and regulatory shifts remain monitorable risks. The outlook is cautiously optimistic, hinging on execution in emerging markets.

Sources

Company description, financial data from disclosed FY 2020 reports (assumed), and market metrics from exchange filings.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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