investorscraft@gmail.com

Intrinsic ValueByotrol plc (BYOT.L)

Previous Close£0.10
Intrinsic Value
Upside potential
Previous Close
£0.10

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Byotrol plc operates in the infection control and prevention sector, serving both professional and consumer markets with a diversified product portfolio. The company specializes in antimicrobial solutions, including disinfectants for medical devices, surface sanitation, and animal welfare applications. Its offerings cater to human and animal health, food and beverage, facilities management, and household care, positioning it as a niche player in the broader hygiene and personal care industry. Byotrol’s innovation-driven approach focuses on high-efficacy formulations, differentiating it from conventional disinfectant providers. The company leverages its proprietary technology to address growing demand for infection control, particularly in post-pandemic environments. However, its market share remains modest compared to global household and personal care giants, reflecting its specialized but smaller-scale operations. Byotrol’s dual-segment strategy—Professional and Consumer—allows it to balance B2B and B2C revenue streams, though competition from established brands and regulatory hurdles pose ongoing challenges.

Revenue Profitability And Efficiency

Byotrol reported revenue of £4.59 million (GBp) for FY 2023, reflecting its niche market focus. However, the company posted a net loss of £1.69 million, with diluted EPS of -0.37p, indicating persistent profitability challenges. Operating cash flow was negative at £1.03 million, exacerbated by capital expenditures of £0.44 million, underscoring inefficiencies in converting revenue to cash.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight weak capital efficiency, with limited ability to fund growth internally. Its diluted EPS of -0.37p and operating cash burn suggest reliance on external financing or reserves to sustain operations, raising questions about long-term earnings potential without significant cost restructuring or revenue scaling.

Balance Sheet And Financial Health

Byotrol’s financial health is strained, with £0.69 million in cash against £0.97 million in total debt, implying limited liquidity. The negative operating cash flow further pressures its ability to service obligations, though its modest market cap of £4.54 million reflects investor caution. Absence of dividends aligns with its focus on preserving capital for operational needs.

Growth Trends And Dividend Policy

Growth remains constrained by profitability challenges, with no dividend payouts as the company prioritizes reinvestment. The lack of positive earnings trends suggests stagnant expansion unless operational improvements or market demand surges materialize. Its beta of -0.506 indicates low correlation with broader markets, possibly due to its specialized niche.

Valuation And Market Expectations

The market cap of £4.54 million (GBp) reflects subdued expectations, likely due to consistent losses and cash burn. Investors appear to discount Byotrol’s potential until it demonstrates sustainable profitability or strategic breakthroughs in its core markets.

Strategic Advantages And Outlook

Byotrol’s proprietary technology and focus on high-efficacy disinfectants provide a competitive edge in niche segments. However, its outlook hinges on improving margins and scaling revenue, particularly in post-pandemic hygiene demand. Strategic partnerships or licensing deals could enhance its market position, but execution risks remain high given its financial constraints.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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