investorscraft@gmail.com

Intrinsic ValueAukett Swanke Group Plc (AUK.L)

Previous Close£1.60
Intrinsic Value
Upside potential
Previous Close
£1.60

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

Aukett Swanke Group Plc operates as a specialized architectural and design services firm, catering primarily to the UK, Middle East, and Continental Europe markets. The company provides integrated professional design solutions, including master planning, interior design, and post-contract delivery services under its Veretec and Aukett Swanke brands. Its expertise spans office, residential, education, industrial, hospitality, and mixed-use developments, positioning it as a niche player in the engineering and construction sector. The firm’s long-standing presence since 1906 lends it credibility, though its relatively small market cap suggests a regional rather than global footprint. Competitive differentiation lies in its end-to-end service offerings, though it operates in a fragmented industry with intense competition from larger multidisciplinary firms. The company’s focus on high-value design services aligns with demand for sustainable and adaptive urban spaces, but its reliance on cyclical real estate and construction activity introduces volatility.

Revenue Profitability And Efficiency

Aukett Swanke reported revenue of £19.7 million (GBp 19716000) for the period, but posted a net loss of £1.7 million (GBp -1707000), reflecting margin pressures in its operations. Diluted EPS stood at -0.006, indicating weak earnings power. Operating cash flow was marginally positive at £89,000 (GBp 89000), though capital expenditures of £169,000 (GBp -169000) suggest limited reinvestment capacity. The firm’s ability to convert revenue into sustainable profitability remains a challenge.

Earnings Power And Capital Efficiency

The company’s negative net income and diluted EPS underscore constrained earnings generation, likely due to high fixed costs or project delays. Operating cash flow, while positive, is insufficient to cover capital expenditures, implying reliance on external financing or working capital adjustments. The absence of dividends aligns with its focus on preserving liquidity, but low capital efficiency may deter investors seeking scalable returns.

Balance Sheet And Financial Health

Aukett Swanke holds £353,000 (GBp 353000) in cash against total debt of £2.4 million (GBp 2413000), indicating a leveraged position with limited liquidity buffers. The debt-to-equity ratio is not disclosed, but the modest cash reserves relative to obligations suggest heightened refinancing risk. The balance sheet structure may constrain strategic flexibility unless operational improvements materialize.

Growth Trends And Dividend Policy

Revenue trends are not provided, but the net loss and lack of dividends signal stagnant growth. The company’s focus on cost management and project execution will be critical to reversing negative earnings. A dividend reinstatement appears unlikely until profitability stabilizes, aligning with its current reinvestment needs and debt profile.

Valuation And Market Expectations

With a market cap of £5.5 million (GBp 5457152) and a beta of 0.312, the stock exhibits low volatility but also limited investor interest. The absence of positive earnings or dividends suggests the market assigns little premium to its niche positioning. Valuation likely hinges on turnaround potential or sector consolidation opportunities.

Strategic Advantages And Outlook

Aukett Swanke’s deep expertise in architectural design and regional reputation are strengths, but its small scale and cyclical exposure limit upside. Strategic priorities may include diversifying revenue streams or partnerships to mitigate project-based risks. The outlook remains cautious unless operational efficiencies or new contracts improve margins and cash flow visibility.

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