investorscraft@gmail.com

Intrinsic ValueAquila Services Group plc (AQSG.L)

Previous Close£6.50
Intrinsic Value
Upside potential
Previous Close
£6.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Aquila Services Group plc operates as a niche consultancy firm specializing in housing, sport, education, and treasury management services, primarily serving the UK and select international markets. The company’s revenue model is built on advisory services, including affordable housing development, treasury strategy, and capital market finance, targeting public sector entities, non-profits, and educational institutions. Its dual-segment structure—Consultancy and Treasury Management Services—allows it to address complex financial and operational challenges faced by housing associations, local authorities, and multi-academy trusts. Positioned as a trusted partner for socially driven organizations, Aquila leverages its expertise in regulatory compliance and funding optimization to maintain a defensible market position. The firm’s focus on high-margin advisory work, rather than capital-intensive operations, underscores its asset-light approach. While small in scale, its specialized offerings and public-sector clientele provide resilience against economic cyclicality, though growth is tempered by reliance on UK government spending and grant-dependent sectors.

Revenue Profitability And Efficiency

Aquila reported revenue of £12.2 million (GBp 12,249,000) for FY2023, with net income of £518,000 (GBp 518,000), reflecting a modest but stable profitability margin. Operating cash flow stood at £589,000 (GBp 589,000), indicating efficient working capital management, while minimal capital expenditures (£45,000) suggest a lean operational model. The diluted EPS of 0.0126 aligns with its micro-cap profile.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its consultancy-driven model, which limits scalability but delivers consistent returns. With negligible debt (£195,000) and a cash reserve of £2.4 million (GBp 2,405,000), Aquila maintains strong capital efficiency, reinvesting sparingly to sustain its advisory capabilities. The absence of significant leverage underscores a conservative financial strategy.

Balance Sheet And Financial Health

Aquila’s balance sheet is robust, with cash and equivalents covering 12x its total debt, signaling minimal liquidity risk. The debt-to-equity ratio is negligible, reflecting a low-risk capital structure. Its £2.4 million cash position provides flexibility for organic growth or small acquisitions, though the lack of material liabilities suggests limited aggressive expansion plans.

Growth Trends And Dividend Policy

Growth appears incremental, tied to UK public-sector demand and niche consultancy opportunities. A dividend of GBp 0.01 per share implies a payout policy aimed at shareholder returns, albeit modest given the company’s size. Future expansion likely hinges on deepening client relationships rather than geographic or service diversification.

Valuation And Market Expectations

At a market cap of ~£2.6 million, Aquila trades at a low earnings multiple, reflecting its micro-cap status and limited liquidity. The beta of 0.372 suggests lower volatility relative to the market, but investor interest may be muted due to its specialized focus and small scale.

Strategic Advantages And Outlook

Aquila’s deep sector expertise and public-sector relationships are key differentiators, though growth depends on sustained government funding for housing and education. The outlook remains stable but unspectacular, with potential upside from increased outsourcing of advisory services by cash-strapped public entities. Risks include budget cuts and competition from larger consultancies.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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