investorscraft@gmail.com

Intrinsic ValueCEPS Plc (CEPS.L)

Previous Close£32.00
Intrinsic Value
Upside potential
Previous Close
£32.00

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

CEPS Plc operates as a diversified industrial trading holding company with operations spanning the UK, Europe, and international markets. The company is structured into three core segments: Aford Awards, Friedman's, and Hickton Group. Aford Awards specializes in sports trophies and engraving services, catering to a niche market with high customization needs. Friedman's focuses on the conversion and distribution of specialist lycra, serving industries such as fashion and sportswear. The Hickton Group provides essential services to the construction sector, including building control, gas and electrical safety consultancy, and leotard design and manufacturing. This diversified portfolio allows CEPS to mitigate sector-specific risks while capitalizing on growth opportunities across multiple industries. The company's market position is characterized by its ability to deliver specialized, high-value services in fragmented markets, though it faces competition from larger, more vertically integrated players. CEPS's strength lies in its adaptability and focus on niche segments where it can maintain competitive margins.

Revenue Profitability And Efficiency

CEPS Plc reported revenue of £29.7 million for FY 2023, with a net income of £556,000, reflecting a modest but stable profitability. The diluted EPS stood at 2.65p, indicating efficient earnings distribution across its 21 million outstanding shares. Operating cash flow was £1.94 million, though capital expenditures of £610,000 suggest ongoing investments in operational capabilities. The company's ability to generate positive cash flow despite its small scale underscores its operational efficiency.

Earnings Power And Capital Efficiency

The company's earnings power is supported by its diversified revenue streams, though its net income margin remains relatively low at approximately 1.9%. Capital efficiency is evident in its ability to maintain positive operating cash flow, which covers capital expenditures. However, the modest EPS suggests limited earnings scalability, potentially due to the fragmented nature of its markets and competitive pressures.

Balance Sheet And Financial Health

CEPS Plc's balance sheet shows £916,000 in cash and equivalents against total debt of £11.24 million, indicating a leveraged position. The debt-to-equity ratio is elevated, which could constrain financial flexibility. However, the company's ability to generate consistent operating cash flow provides some cushion against liquidity risks. Investors should monitor debt levels closely, especially in a rising interest rate environment.

Growth Trends And Dividend Policy

Growth trends appear muted, with no dividend payments in FY 2023, reflecting a focus on reinvestment or debt reduction. The company's diversified segments offer potential for incremental growth, but scalability remains a challenge. Absence of a dividend policy suggests management prioritizes capital retention over shareholder returns, likely to fund organic growth or reduce leverage.

Valuation And Market Expectations

With a market cap of £4.52 million, CEPS trades at a low multiple relative to its revenue and earnings, reflecting its small size and niche market focus. The negative beta of -0.328 indicates low correlation with broader market movements, which may appeal to investors seeking diversification. However, limited earnings growth potential could cap valuation upside.

Strategic Advantages And Outlook

CEPS's strategic advantage lies in its diversified niche operations, which provide resilience against sector-specific downturns. The outlook hinges on its ability to optimize capital structure and improve margins in competitive markets. While the company is well-positioned in specialized segments, scaling profitability remains a key challenge. Investors should weigh its niche strengths against limited growth 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