investorscraft@gmail.com

Intrinsic ValueAIREA plc (AIEA.L)

Previous Close£19.50
Intrinsic Value
Upside potential
Previous Close
£19.50

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

AIREA plc operates in the floor coverings industry, specializing in the design, manufacture, and distribution of high-performance carpet tiles and related products under its burmatex brand. The company serves a diverse clientele, including architects, specifiers, and contractors across key sectors such as education, healthcare, commercial, and public spaces. Its product portfolio features tufted loop and cut pile carpets, fiber-bonded solutions, and entrance matting, tailored for durability and aesthetic appeal in high-traffic environments. AIREA has carved a niche in the UK and European markets by focusing on quality, innovation, and sustainability, positioning itself as a trusted supplier for commercial and institutional projects. The company also engages in property holding, adding a secondary revenue stream. Despite competitive pressures from larger global players, AIREA maintains a resilient presence through its specialized offerings and customer-centric approach.

Revenue Profitability And Efficiency

AIREA reported revenue of £21.2 million for the period, reflecting its steady market presence. However, the company posted a net loss of £282,000, with diluted EPS at -0.73p, indicating profitability challenges. Operating cash flow was marginally negative at £-28,000, while capital expenditures totaled £2.2 million, suggesting ongoing investments in operations. The financials highlight efficiency pressures amid a competitive landscape.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS underscore weakened earnings power in the near term. Capital efficiency appears constrained, with significant expenditures relative to operating cash flow. The modest cash position of £2.1 million against £1.3 million in total debt suggests limited leverage but also restricted liquidity for growth initiatives.

Balance Sheet And Financial Health

AIREA’s balance sheet shows £2.1 million in cash and equivalents, providing a buffer against its £1.3 million total debt. The net cash position is positive, indicating manageable leverage. However, the negative operating cash flow and capital expenditures signal potential strain on liquidity if profitability does not improve. The financial structure remains stable but requires careful monitoring.

Growth Trends And Dividend Policy

Despite a net loss, AIREA maintained a dividend of 0.6p per share, reflecting a commitment to shareholder returns. Growth trends appear muted, with revenue stability offset by profitability challenges. The company’s ability to sustain dividends amid losses will depend on operational improvements or leveraging its property holdings for additional income.

Valuation And Market Expectations

With a market cap of £11.4 million and a beta of 0.87, AIREA is perceived as a relatively stable but small-cap player. The valuation reflects subdued earnings expectations, with investors likely pricing in turnaround potential. The dividend yield may attract income-focused shareholders, but earnings recovery is critical for long-term re-rating.

Strategic Advantages And Outlook

AIREA’s strengths lie in its specialized product range and established burmatex brand, catering to niche commercial segments. The outlook hinges on improving operational efficiency and potentially expanding its property activities. Macroeconomic factors and sector competition pose risks, but the company’s focus on durable, high-quality solutions could support resilience in targeted markets.

Sources

Company filings, London Stock Exchange data

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