investorscraft@gmail.com

Intrinsic ValueCyanConnode Holdings plc (CYAN.L)

Previous Close£6.88
Intrinsic Value
Upside potential
Previous Close
£6.88

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

CyanConnode Holdings plc operates in the communication equipment sector, specializing in Narrowband RF mesh networks for IoT applications. The company’s core revenue model revolves around the design, development, and sale of wireless communication technology, particularly for smart metering, lighting, and IoT infrastructure. Its flagship products, Omnimesh and the Omni IoT platform, enable multi-application networks, supporting utilities and smart city deployments. CyanConnode serves markets in the UK, India, Sweden, and Thailand, positioning itself as a niche player in IoT connectivity solutions. The company’s technology is tailored for utility providers and municipal authorities seeking scalable, interoperable IoT networks. Despite competition from larger telecom and IoT providers, CyanConnode differentiates itself through its focus on Narrowband RF mesh, which offers reliability in challenging environments. The growing demand for smart metering and urban IoT applications provides a tailwind, though adoption rates vary by region. The company’s market position hinges on its ability to secure long-term contracts with utility firms and expand its geographic footprint in emerging markets.

Revenue Profitability And Efficiency

In the fiscal year ending March 2024, CyanConnode reported revenue of £18.73 million, reflecting its niche market presence. However, the company posted a net loss of £3.83 million, indicating ongoing challenges in achieving profitability. Operating cash flow was negative at £2.94 million, though capital expenditures remained modest at £224,000. These figures suggest the company is prioritizing growth over near-term profitability, with efficiency metrics yet to stabilize.

Earnings Power And Capital Efficiency

CyanConnode’s diluted EPS of -1.41p underscores its current lack of earnings power. The negative operating cash flow further highlights inefficiencies in converting revenue into sustainable cash generation. The company’s capital efficiency is constrained by its reliance on external funding, as evidenced by its limited cash reserves relative to operational burn. Improving contract scalability and reducing R&D costs will be critical to enhancing capital efficiency.

Balance Sheet And Financial Health

The company’s balance sheet shows £783,000 in cash and equivalents against £474,000 in total debt, indicating a tight liquidity position. With a market capitalization of £28.24 million, CyanConnode’s financial health appears fragile, reliant on future fundraising or contract wins to sustain operations. The absence of dividend payments aligns with its focus on reinvesting scarce resources into growth initiatives.

Growth Trends And Dividend Policy

CyanConnode’s growth is tied to the adoption of IoT solutions in utilities and smart cities, though revenue growth has not yet translated into profitability. The company does not pay dividends, reflecting its early-stage focus on market expansion. Future trends will depend on its ability to secure large-scale deployments and improve operational leverage in key markets like India and the UK.

Valuation And Market Expectations

With a beta of 1.474, CyanConnode’s stock exhibits higher volatility than the broader market, reflecting its speculative profile. The negative earnings and cash flow metrics suggest the market is pricing the stock based on growth potential rather than current fundamentals. Investors appear to be betting on the company’s ability to capitalize on the expanding IoT market, though execution risks remain high.

Strategic Advantages And Outlook

CyanConnode’s strategic advantage lies in its specialized Narrowband RF mesh technology, which addresses reliability gaps in IoT connectivity. The outlook hinges on securing recurring revenue streams from utility contracts and expanding into high-growth regions. However, the company must navigate competitive pressures and funding constraints to achieve sustainable scale. Success will depend on its ability to convert pilot projects into long-term, profitable engagements.

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