investorscraft@gmail.com

Intrinsic ValueSeraphine Group PLC (BUMP.L)

Previous Close£30.00
Intrinsic Value
Upside potential
Previous Close
£30.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Seraphine Group PLC operates in the maternity and nursing wear segment of the apparel retail industry, catering to women seeking stylish and functional clothing during and after pregnancy. The company’s product portfolio spans occasionwear, workwear, activewear, and babywearing solutions, positioning it as a comprehensive provider in a niche but growing market. Its revenue is primarily driven through direct-to-consumer digital sales, complemented by wholesale partnerships, retail concessions, and franchise stores. Seraphine differentiates itself through a focus on premium, design-led maternity wear, targeting fashion-conscious consumers in key markets like the UK, Europe, and North America. The company’s multi-channel distribution strategy enhances its reach, though it faces competition from both traditional maternity brands and mainstream retailers expanding into this segment. Seraphine’s international presence and digital-first approach provide scalability, but its market position remains challenged by the cyclical nature of consumer discretionary spending and the relatively small addressable market for premium maternity apparel.

Revenue Profitability And Efficiency

Seraphine reported revenue of £46.0 million for FY 2022, reflecting its established presence in maternity wear. However, profitability was strained, with a net loss of £33.9 million, driven by operational challenges and potential cost inefficiencies. Operating cash flow was negative at £2.5 million, though capital expenditures were modest at £0.8 million, indicating restrained investment during the period.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -76p underscores significant earnings pressure, likely due to elevated costs relative to revenue. Negative operating cash flow further highlights inefficiencies in converting sales into cash, though the absence of dividends suggests capital retention for potential turnaround efforts.

Balance Sheet And Financial Health

Seraphine’s balance sheet shows £2.8 million in cash against £7.8 million in total debt, indicating liquidity constraints. The net debt position and lack of profitability raise concerns about financial flexibility, though the absence of dividend payouts may alleviate near-term cash outflows.

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 management. The maternity wear market’s growth potential could support future top-line expansion, though profitability remains a critical hurdle.

Valuation And Market Expectations

With a market cap of £15.3 million, Seraphine trades at a significant discount to its FY 2022 revenue, reflecting investor skepticism about its path to profitability. The absence of a beta suggests limited correlation with broader market movements, typical of small-cap niche players.

Strategic Advantages And Outlook

Seraphine’s design-led approach and multi-channel distribution provide a competitive edge, but its outlook hinges on improving operational efficiency and expanding margins. The company’s ability to capitalize on international demand for premium maternity wear will be key to reversing its financial trajectory.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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