investorscraft@gmail.com

Intrinsic ValueConcurrent Technologies Plc (CNC.L)

Previous Close£261.50
Intrinsic Value
Upside potential
Previous Close
£261.50

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

Concurrent Technologies Plc operates in the specialized computer hardware sector, focusing on high-performance single-board computers (SBCs) and complementary accessory products like switches, storage, and I/O boards. The company primarily serves system integrators and original equipment manufacturers (OEMs) across defense, telecommunications, aerospace, transportation, and industrial markets. Its products are critical for embedded computing applications where reliability, ruggedness, and real-time processing are paramount, positioning it as a niche player in high-value industrial and defense ecosystems. With a global footprint spanning the UK, US, Malaysia, and Europe, Concurrent Technologies leverages its engineering expertise to cater to demanding technical specifications. The company’s market position is reinforced by its long-standing relationships with defense and aerospace clients, where stringent certification and long product lifecycles create high barriers to entry. However, its reliance on cyclical industries like defense and industrial automation exposes it to budgetary fluctuations and supply chain risks. Despite these challenges, its focus on high-margin, low-volume production differentiates it from mass-market hardware providers.

Revenue Profitability And Efficiency

For FY 2024, Concurrent Technologies reported revenue of 40.3 million GBp, with net income of 4.7 million GBp, reflecting a net margin of approximately 11.7%. Operating cash flow stood at 7.9 million GBp, indicating robust cash conversion. Capital expenditures of 4.3 million GBp suggest ongoing investments in production capabilities, though the company maintains a lean operational structure relative to its niche market focus.

Earnings Power And Capital Efficiency

Diluted EPS of 5.18 GBp underscores the company’s ability to generate earnings despite its modest scale. The absence of significant debt (756,659 GBp) and a cash reserve of 13.7 million GBp highlight efficient capital management. Operating cash flow coverage of capex and dividends suggests sustainable reinvestment capacity without reliance on external financing.

Balance Sheet And Financial Health

The balance sheet is notably conservative, with cash and equivalents exceeding total debt by a wide margin. This liquidity position, coupled with negligible leverage, provides resilience against market downturns. Shareholders’ equity is likely bolstered by retained earnings, given the company’s consistent profitability and dividend payments.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the dividend payout of 2 GBp per share indicates a commitment to shareholder returns. The company’s focus on high-margin embedded systems may support steady growth, though its niche exposure limits scalability compared to broader tech hardware peers.

Valuation And Market Expectations

With a market cap of ~172.7 million GBp and a P/E ratio derived from diluted EPS, the stock trades at a moderate valuation, reflecting its small-cap status and specialized market. The beta of 0.837 suggests lower volatility relative to the broader market, aligning with its defensive end-market exposure.

Strategic Advantages And Outlook

Concurrent Technologies’ key strengths lie in its technical expertise and entrenched relationships in defense and industrial sectors. However, diversification beyond cyclical markets and scaling production efficiency could enhance long-term prospects. The outlook remains cautiously positive, contingent on sustained demand for ruggedized computing solutions and prudent capital allocation.

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