investorscraft@gmail.com

Intrinsic ValueEneraqua Technologies plc (ETP.L)

Previous Close£19.00
Intrinsic Value
Upside potential
Previous Close
£19.00

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

Eneraqua Technologies plc operates in the utilities sector, specializing in water efficiency and decarbonization solutions. The company provides turnkey systems, including district heating, ground source heat pumps, and hybrid heating solutions, primarily targeting commercial clients, social housing, and residential sectors. Its offerings align with growing regulatory and environmental demands for sustainable energy solutions, positioning it as a niche player in the UK and expanding into Europe and India. Eneraqua’s expertise in integrated heating and water systems allows it to address energy transition challenges, though competition from larger utilities and technology providers remains a factor. The company’s focus on retrofit and new-build projects in energy-efficient infrastructure supports its market relevance, but scalability and execution risks persist given its relatively small size and regional concentration.

Revenue Profitability And Efficiency

In FY 2024, Eneraqua reported revenue of £53.8 million but posted a net loss of £6.3 million, reflecting operational challenges or cost pressures. Operating cash flow of £6.9 million suggests some liquidity generation, though capital expenditures were modest at £0.5 million. The negative diluted EPS of -19p indicates profitability struggles, likely tied to project delays, competitive pricing, or higher input costs in its core markets.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight weak earnings power in the current fiscal year. However, positive operating cash flow suggests underlying project execution generates cash, albeit insufficient to offset overall losses. Capital efficiency metrics are unclear without ROIC or ROE data, but the modest capex implies a lean asset-light model focused on service delivery rather than heavy infrastructure investment.

Balance Sheet And Financial Health

Eneraqua’s balance sheet shows £6.4 million in cash against £6.7 million of total debt, indicating limited liquidity headroom. The near-parity of cash and debt raises concerns about financial flexibility, though the absence of dividends preserves cash for operations. The lack of dividend payouts aligns with its current loss-making status and reinvestment needs.

Growth Trends And Dividend Policy

Revenue trends are undisclosed, but the FY 2024 loss suggests growth may be uneven. The company’s expansion into Europe and India could drive future top-line growth, though profitability remains a hurdle. With no dividend policy, Eneraqua prioritizes reinvestment, but sustained losses may pressure its ability to fund growth organically without additional capital raises.

Valuation And Market Expectations

At a market cap of £9.3 million, the stock trades at a low multiple relative to revenue, reflecting skepticism about near-term profitability. The beta of 0.526 suggests lower volatility than the broader market, possibly due to its small-cap niche focus. Investors likely await clearer signs of margin improvement or scalable project wins to justify re-rating.

Strategic Advantages And Outlook

Eneraqua’s specialization in decarbonization solutions aligns with global sustainability trends, offering long-term demand tailwinds. However, execution risks, competitive pressures, and balance sheet constraints temper optimism. Success hinges on converting its project pipeline into profitable contracts and managing working capital efficiently. Regulatory support for green energy could provide catalysts, but operational turnaround is needed to stabilize earnings.

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