investorscraft@gmail.com

Intrinsic ValueAutins Group plc (AUTG.L)

Previous Close£9.50
Intrinsic Value
Upside potential
Previous Close
£9.50

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

Autins Group plc operates in the automotive insulation sector, specializing in acoustic and thermal insulation solutions. The company serves a diverse clientele, including automotive manufacturers, white goods producers, and industrial sectors, leveraging its expertise in materials like non-woven PET/PP, thermoplastics, and polyurethane. Its revenue model hinges on manufacturing, conversion, and assembly services, supported by technical offerings such as diagnostics and tailored solutions. Autins differentiates itself through a combination of material innovation and application-specific engineering, positioning it as a niche supplier in noise, vibration, and harshness (NVH) insulation. While the automotive sector remains its primary focus, diversification into rail, marine, and medical devices mitigates cyclical risks. The company’s market position is bolstered by its technical support capabilities, though it faces competition from larger global suppliers with broader scale.

Revenue Profitability And Efficiency

Autins reported revenue of £21.4 million for the period, reflecting its core operations in insulation solutions. However, the company posted a net loss of £1.2 million, indicating margin pressures or operational inefficiencies. Operating cash flow of £2.1 million suggests some ability to generate liquidity, though capital expenditures were modest at £196,000, signaling limited near-term growth investments.

Earnings Power And Capital Efficiency

The diluted EPS of -2.28p underscores current earnings challenges, likely tied to cost structures or pricing dynamics in its end markets. Operating cash flow coverage of capital expenditures appears adequate, but negative net income raises questions about sustainable profitability without further cost optimization or revenue diversification.

Balance Sheet And Financial Health

Autins holds £1.7 million in cash against £9.0 million in total debt, indicating a leveraged position. The debt-to-equity ratio suggests reliance on external financing, though operating cash flow provides some cushion. Liquidity may be constrained if profitability does not improve, necessitating careful working capital management.

Growth Trends And Dividend Policy

Revenue trends are not explicitly provided, but the lack of dividends aligns with the company’s focus on reinvestment or debt reduction. Growth may hinge on expanding into non-automotive sectors or securing larger contracts, though the net loss highlights execution risks.

Valuation And Market Expectations

With a market cap of £3.8 million and a beta of 0.65, Autins is viewed as a small-cap with lower volatility relative to the market. The valuation likely reflects its niche position and current unprofitability, with investors pricing in potential turnaround or sector recovery.

Strategic Advantages And Outlook

Autins’ technical expertise and diversified client base provide resilience, but its outlook depends on improving margins and reducing debt. Success in non-automotive markets or material innovation could drive re-rating, though macroeconomic pressures in manufacturing remain a headwind.

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