investorscraft@gmail.com

Intrinsic ValueAndrews Sykes Group plc (ASY.L)

Previous Close£535.00
Intrinsic Value
Upside potential
Previous Close
£535.00

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

Andrews Sykes Group plc operates as a specialist provider of environmental control equipment, serving diverse markets across the UK, Europe, the Middle East, and Africa. The company’s core revenue model is built on equipment hire, sales, and installation services, with a strong focus on air conditioning, heating, pumping, and dehumidification solutions. Its diversified product portfolio includes portable air conditioners, industrial heaters, fluid chillers, and dehumidifiers, catering to commercial, industrial, and emergency response sectors. The company maintains a competitive edge through its extensive regional footprint and long-standing industry expertise, positioning itself as a trusted partner for temporary and permanent climate control needs. With a history dating back to 1857, Andrews Sykes has established a resilient market presence, supported by its subsidiary structure under EOI Sykes Sarl. The company’s ability to provide tailored solutions for construction, events, and disaster recovery underscores its adaptability and sector-specific relevance.

Revenue Profitability And Efficiency

In FY 2023, Andrews Sykes reported revenue of £78.7 million, with net income reaching £17.8 million, reflecting a robust profit margin. Operating cash flow stood at £26.1 million, indicating efficient cash generation, while capital expenditures were modest at £4.1 million. The company’s disciplined cost management and high-margin rental operations contribute to its strong profitability metrics.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 42p demonstrates its earnings strength, supported by a capital-light rental model. With operating cash flow significantly exceeding net income, Andrews Sykes exhibits efficient capital deployment and low reinvestment needs, allowing for consistent returns to shareholders.

Balance Sheet And Financial Health

Andrews Sykes maintains a solid balance sheet, with £20.0 million in cash and equivalents against £15.4 million in total debt, reflecting a conservative leverage profile. The company’s liquidity position is healthy, providing flexibility for operational needs and potential strategic investments.

Growth Trends And Dividend Policy

The company’s growth is driven by steady demand for rental equipment, particularly in construction and industrial sectors. Andrews Sykes has a shareholder-friendly dividend policy, distributing 25.9p per share in FY 2023, underscoring its commitment to returning capital while maintaining financial stability.

Valuation And Market Expectations

With a market capitalization of £220.8 million and a beta of 0.36, Andrews Sykes is perceived as a low-volatility investment. The stock’s valuation reflects its stable cash flows and niche market positioning, though growth expectations remain tempered given its mature industry.

Strategic Advantages And Outlook

Andrews Sykes benefits from its specialized equipment fleet, long-term customer relationships, and regional diversification. The outlook remains stable, supported by recurring rental demand and operational efficiency, though macroeconomic fluctuations in construction activity could influence near-term performance.

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