investorscraft@gmail.com

Intrinsic ValueFiltronic plc (FTC.L)

Previous Close£189.00
Intrinsic Value
Upside potential
Previous Close
£189.00

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

Filtronic plc operates in the specialized niche of advanced radio frequency (RF) communications equipment, serving critical sectors such as telecommunications infrastructure, aerospace and defense, and critical communications. The company’s product portfolio includes high-performance RF components like Morpheus II e-band transceivers, Cerus power amplifiers, and Orpheus ultra-high-capacity solutions, which are essential for modern wireless networks. Its expertise in custom filters, combiners, and GaN amplifiers positions it as a key supplier for demanding applications requiring precision and reliability. Filtronic’s market position is bolstered by its contract design and microelectronic manufacturing services, catering to OEMs and system integrators globally. The company’s focus on innovation and engineering excellence allows it to compete in high-growth segments such as 5G backhaul and defense communications. With operations spanning the UK, Europe, and the Americas, Filtronic leverages its technical capabilities to address evolving industry needs, though it faces competition from larger players with broader portfolios. Its niche focus and tailored solutions provide differentiation, but scalability remains a challenge given the specialized nature of its offerings.

Revenue Profitability And Efficiency

Filtronic reported revenue of £25.4 million for FY 2024, with net income of £3.1 million, reflecting a margin of approximately 12.4%. The company generated £6.3 million in operating cash flow, demonstrating solid cash conversion. Capital expenditures were modest at £0.7 million, indicating disciplined investment in maintaining its technological edge without overextending financially.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 1.41p underscores its ability to generate earnings from its focused operations. With no dividend payouts, Filtronic retains earnings to reinvest in R&D and growth initiatives. Its capital efficiency is evident in its ability to sustain profitability while operating in a capital-intensive segment of the RF communications market.

Balance Sheet And Financial Health

Filtronic maintains a conservative balance sheet, with £7.2 million in cash and equivalents against £3.0 million in total debt. This liquidity position provides flexibility for strategic investments or weathering cyclical downturns. The low debt level relative to cash reserves suggests a strong financial footing, though the absence of dividend payments may reflect a preference for reinvestment over shareholder returns.

Growth Trends And Dividend Policy

Growth is driven by demand for RF solutions in 5G and defense applications, though revenue scalability remains constrained by the company’s niche focus. Filtronic does not currently pay dividends, opting instead to allocate capital toward organic growth and technological development. This aligns with its strategy of maintaining agility in a rapidly evolving industry.

Valuation And Market Expectations

With a market cap of approximately £260.6 million, Filtronic trades at a premium relative to its earnings, reflecting investor confidence in its niche expertise and growth potential in RF communications. The low beta of 0.442 suggests relative insulation from broader market volatility, though this may also indicate limited visibility or liquidity in its shares.

Strategic Advantages And Outlook

Filtronic’s strategic advantages lie in its deep RF engineering expertise and ability to deliver customized solutions for high-performance applications. The outlook is cautiously optimistic, with growth tied to 5G infrastructure expansion and defense spending. However, competition and reliance on a few key markets pose risks. The company’s ability to innovate and scale will be critical to sustaining its market position.

Sources

Company filings, London Stock Exchange data

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