investorscraft@gmail.com

Intrinsic ValueCenkos Securities plc (CNKS.L)

Previous Close£29.38
Intrinsic Value
Upside potential
Previous Close
£29.38

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

Cenkos Securities plc operates as a specialized financial services firm focused on small and mid-cap growth companies in the UK. The company provides a comprehensive suite of corporate finance services, including IPOs, fundraisings, M&A advisory, and regulatory guidance, catering primarily to sectors like technology, healthcare, energy, and industrials. Its role as a nominated advisor (Nomad) for AIM-listed companies underscores its regulatory expertise and trusted intermediary status. Cenkos differentiates itself through deep sector knowledge, tailored investor relations support, and execution services that bridge liquidity gaps for institutional clients. The firm’s market position hinges on its ability to navigate complex transactions for growth-stage businesses, though it faces competition from larger investment banks and boutique advisors. Its niche focus on underserved smaller caps provides a defensible but cyclical revenue stream tied to capital markets activity.

Revenue Profitability And Efficiency

In FY 2022, Cenkos reported revenue of £20.3 million (GBp), reflecting its transactional revenue model, but posted a net loss of £2.2 million (GBp) due to elevated operating costs and market headwinds. The diluted EPS of -3.98p and negative operating cash flow of £12.8 million (GBp) indicate strained profitability, likely exacerbated by reduced deal flow in volatile market conditions. Capital expenditures remained minimal at £138k (GBp), suggesting a lean operational structure.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow in FY 2022 highlight cyclical pressures in its advisory-heavy model. With no significant capital-intensive operations, Cenkos relies on human capital and deal volume, making earnings highly sensitive to market sentiment. The absence of recurring revenue streams underscores the need for consistent transaction pipelines to stabilize earnings.

Balance Sheet And Financial Health

Cenkos maintains a conservative balance sheet with £14.2 million (GBp) in cash against £4.7 million (GBp) of total debt, providing liquidity headroom. The net cash position supports near-term obligations, but the reliance on transactional revenue introduces volatility to financial stability. Shareholders’ equity remains intact, though persistent losses could erode capital buffers if sustained.

Growth Trends And Dividend Policy

The firm’s growth is intrinsically linked to UK small-cap activity, which faced headwinds in 2022. Despite losses, Cenkos paid a dividend of 4p per share, signaling confidence in recovery or a commitment to shareholder returns. Long-term growth depends on market share gains and sector diversification, but macroeconomic uncertainty poses near-term risks.

Valuation And Market Expectations

With a market cap of £16.7 million (GBp) and a beta of 1.11, Cenkos trades as a high-risk, cyclical play. The valuation likely discounts weak FY 2022 performance, with investors pricing in a rebound in capital markets activity. The lack of earnings-based multiples reflects its current unprofitability.

Strategic Advantages And Outlook

Cenkos’s niche expertise and regulatory capabilities provide a competitive edge in UK small-cap advisory. However, its outlook is contingent on improving market conditions and cost discipline. Strategic initiatives to expand sector coverage or diversify revenue could mitigate cyclicality, but execution risks remain elevated in the current environment.

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