investorscraft@gmail.com

Intrinsic ValueGattaca plc (GATC.L)

Previous Close£122.00
Intrinsic Value
Upside potential
Previous Close
£122.00

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

Gattaca plc operates as a human capital resources company, specializing in contract and permanent recruitment services across private and public sectors. The company segments its operations into UK Engineering, UK Technology, and International, offering a diverse range of workforce solutions including flexible staffing, permanent placements, and specialized talent services. Its portfolio spans infrastructure, defense, technology, energy, and financial sectors, leveraging brands like Matchtech and Networkers to maintain a competitive edge. Gattaca’s market positioning is reinforced by its expertise in niche engineering and technology recruitment, supported by value-added services such as talent mapping and compliance solutions. With operations extending across the UK, Europe, the Middle East, and Asia Pacific, the company serves a broad client base while navigating cyclical demand in staffing industries. Its focus on high-margin professional recruitment and strategic consultancy differentiates it from generalist competitors.

Revenue Profitability And Efficiency

Gattaca reported revenue of £389.5 million for FY2024, with net income of £186,000, reflecting tight margins in the competitive staffing sector. Diluted EPS stood at 0.58p, indicating modest earnings power. Operating cash flow of £3.4 million suggests reasonable liquidity, though capital expenditures were minimal at -£162,000, highlighting a capital-light model. The company’s efficiency metrics are typical for the industry, balancing variable costs against fluctuating demand.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 0.58p underscores limited earnings scalability, constrained by sector-wide margin pressures. Operating cash flow covers interest obligations comfortably, but low net income implies reliance on volume-driven growth. Capital efficiency is adequate, with negligible capex reflecting a service-oriented model. Return metrics are likely aligned with industry averages, though specific ROIC data would provide clearer insight.

Balance Sheet And Financial Health

Gattaca maintains a solid balance sheet with £22.8 million in cash and equivalents against £2.1 million in total debt, indicating strong liquidity. The negligible leverage supports financial flexibility, though the modest net income warrants caution in cyclical downturns. Working capital management appears effective, given the positive operating cash flow and low debt burden.

Growth Trends And Dividend Policy

Growth trends are muted, with revenue stability offset by thin profitability. The dividend of 2p per share suggests a commitment to shareholder returns, albeit with limited yield. Sector recovery and international expansion could drive future growth, but reliance on economic cycles remains a key risk. Dividend sustainability depends on maintaining cash reserves amid variable earnings.

Valuation And Market Expectations

With a market cap of £25.1 million, Gattaca trades at a low multiple relative to revenue, reflecting market skepticism about earnings scalability. The beta of 1.7 indicates high volatility, typical for staffing firms. Investors likely price in cyclical risks, with valuation hinging on margin improvement or strategic shifts.

Strategic Advantages And Outlook

Gattaca’s niche expertise in engineering and technology recruitment provides a defensible position, though macroeconomic headwinds pose challenges. The outlook hinges on demand for specialized talent and cost discipline. Strategic advantages include its diversified client base and consultative services, but sector consolidation and wage inflation could pressure margins. Prudent capital allocation will be critical to navigate uncertainties.

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