investorscraft@gmail.com

Intrinsic ValueBytes Technology Group plc (BYIT.L)

Previous Close£336.20
Intrinsic Value
Upside potential
Previous Close
£336.20

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Bytes Technology Group plc operates in the software and IT infrastructure sector, providing a diversified portfolio of hardware, software licenses, cloud services, and IT consulting. The company serves a broad clientele, including SMEs, enterprises, and public sector organizations, under its Bytes Software Services and Phoenix brands. Its hybrid model—combining product sales with value-added services—positions it as a flexible solutions provider in a competitive market. Bytes Technology leverages long-standing industry relationships and technical expertise to maintain relevance amid rapid digital transformation. The UK-focused business has expanded selectively into Europe, balancing organic growth with strategic partnerships. Its emphasis on cloud adoption and cybersecurity aligns with broader enterprise IT trends, though reliance on third-party vendors introduces supply chain dependencies. The company differentiates itself through consultative sales and tailored deployments, appealing to clients seeking end-to-end support.

Revenue Profitability And Efficiency

Bytes Technology reported revenue of £207.0 million (GBp) for FY 2024, with net income of £46.9 million (GBp), reflecting a robust 22.6% net margin. Operating cash flow of £57.0 million (GBp) underscores efficient working capital management, while modest capital expenditures (£1.3 million GBp) indicate a capital-light model. The diluted EPS of 0.19 (GBp) demonstrates consistent earnings generation.

Earnings Power And Capital Efficiency

The company exhibits strong earnings power, with operating cash flow covering net income by 1.2x. Low debt (£1.7 million GBp) and high cash reserves (£88.8 million GBp) suggest minimal financial leverage and ample liquidity for reinvestment or shareholder returns. The asset-light structure supports high returns on invested capital.

Balance Sheet And Financial Health

Bytes Technology maintains a conservative balance sheet, with cash and equivalents exceeding total debt by 51x. The negligible debt-to-equity ratio and £88.8 million (GBp) cash position provide significant financial flexibility. This strength supports both organic growth initiatives and potential M&A opportunities.

Growth Trends And Dividend Policy

The company has demonstrated steady growth, supported by increasing demand for cloud and cybersecurity solutions. A dividend of 10 (GBp) per share reflects a commitment to returning capital to shareholders, though the payout ratio remains sustainable given strong cash generation. Future growth may hinge on expanding higher-margin services and geographic reach.

Valuation And Market Expectations

With a market cap of £1.2 billion (GBp), Bytes Technology trades at a premium, reflecting its profitability and sector tailwinds. A beta of 0.718 suggests lower volatility than the broader market, appealing to risk-averse investors. The valuation implies expectations of sustained mid-single-digit growth and margin stability.

Strategic Advantages And Outlook

Bytes Technology benefits from deep client relationships and a consultative sales approach in a fragmented market. Its focus on high-growth areas like cloud migration positions it well, though competition from global IT service providers remains a challenge. The outlook is positive, assuming continued execution on service differentiation and controlled operational costs.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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