investorscraft@gmail.com

Intrinsic ValueEckoh plc (ECK.L)

Previous Close£53.80
Intrinsic Value
Upside potential
Previous Close
£53.80

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

Eckoh plc operates in the information technology services sector, specializing in secure payment solutions and customer engagement platforms. The company’s core revenue model is driven by its proprietary technologies, including CallGuard, DataGuard, and ChatGuard, which facilitate secure transactions across IVR, web, and chatbot interfaces. Eckoh serves a global clientele, with a strong presence in the UK and US, positioning itself as a trusted provider of PCI-compliant payment solutions and AI-driven customer service tools. The company’s offerings cater to industries requiring high-security standards, such as finance, healthcare, and retail, where data protection is paramount. Eckoh differentiates itself through its cloud-based, scalable solutions that integrate seamlessly with existing customer service infrastructures. Its focus on automation and compliance aligns with growing demand for frictionless, secure payment experiences, reinforcing its competitive edge in a niche but expanding market.

Revenue Profitability And Efficiency

Eckoh reported revenue of £37.2 million for FY 2024, with net income of £4.5 million, reflecting a solid margin of approximately 12.2%. Operating cash flow stood at £7.0 million, supported by efficient cost management and low capital expenditures of £0.7 million. The company’s ability to convert revenue into cash underscores its operational efficiency and disciplined financial approach.

Earnings Power And Capital Efficiency

Diluted EPS of 1.5p demonstrates Eckoh’s earnings power, while its modest capital expenditures highlight capital-light operations. The company’s strong cash generation relative to net income suggests effective working capital management and a lean operational structure, enabling reinvestment in growth initiatives without significant debt reliance.

Balance Sheet And Financial Health

Eckoh maintains a robust balance sheet with £8.3 million in cash and equivalents and minimal total debt of £0.8 million. This conservative leverage profile, coupled with positive operating cash flow, provides financial flexibility to pursue strategic opportunities or weather economic downturns. The company’s net cash position reinforces its stability.

Growth Trends And Dividend Policy

Eckoh’s growth is underpinned by increasing demand for secure payment solutions, though specific YoY trends are not disclosed. The company pays a dividend of 1p per share, signaling confidence in sustained profitability and commitment to shareholder returns, albeit with a modest yield given its current valuation.

Valuation And Market Expectations

With a market cap of £168.4 million, Eckoh trades at a P/E multiple of approximately 37x based on diluted EPS, suggesting investor optimism about future earnings growth. The low beta of 0.02 indicates minimal correlation to broader market volatility, reflecting its niche positioning.

Strategic Advantages And Outlook

Eckoh’s strategic focus on secure, compliant payment solutions positions it well in a regulatory-driven market. Its scalable cloud offerings and AI integrations provide long-term growth potential, though competition in customer engagement tech remains intense. The outlook is cautiously positive, contingent on execution and market adoption of its innovations.

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