investorscraft@gmail.com

Intrinsic ValueGlobal Invacom Group Limited (GINV.L)

Previous Close£2.50
Intrinsic Value
Upside potential
Previous Close
£2.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Global Invacom Group Limited operates in the satellite communications equipment sector, specializing in the design and supply of integrated solutions for broadcasters and data providers. The company's core revenue model is driven by its two segments: Satellite Communications, which includes low noise blocks, antennas, and feed assemblies, and Contract Manufacturing, which produces specialized components for the industry. Its products cater to a niche but critical segment of the satellite communications market, serving both commercial and military applications. The company's market position is defined by its technical expertise and long-standing relationships with satellite broadcasters, though it faces intense competition from larger players with broader product portfolios. Global Invacom's focus on innovation and customization allows it to maintain relevance in a rapidly evolving industry, but its smaller scale limits its ability to compete on cost efficiency with global giants. The company's geographic diversification, with operations in the US, Europe, and Asia, provides some resilience against regional market fluctuations.

Revenue Profitability And Efficiency

In FY 2022, Global Invacom reported revenue of 72.8 million GBP, reflecting its niche market focus. However, the company posted a net loss of 13.2 million GBP, indicating challenges in maintaining profitability amid competitive pressures. Operating cash flow was positive at 1.2 million GBP, but capital expenditures of 0.5 million GBP suggest limited reinvestment capacity. The diluted EPS of -0.0485 further underscores its profitability struggles.

Earnings Power And Capital Efficiency

The company's negative net income and EPS highlight weak earnings power in the current fiscal year. With operating cash flow barely covering capital expenditures, capital efficiency appears constrained. The lack of significant reinvestment suggests limited near-term growth potential, though the positive operating cash flow provides some liquidity to navigate challenges.

Balance Sheet And Financial Health

Global Invacom's balance sheet shows 9.2 million GBP in cash and equivalents against 8.7 million GBP in total debt, indicating a modest liquidity cushion. The near-parity between cash and debt suggests a balanced but fragile financial position. The absence of dividends aligns with its loss-making status, preserving cash for operational needs.

Growth Trends And Dividend Policy

The company's revenue decline and net loss in FY 2022 point to stagnant growth trends. No dividends were paid, reflecting its focus on conserving capital. Given its current financial performance, dividend reinstatement appears unlikely in the near term unless profitability improves significantly.

Valuation And Market Expectations

With a market cap of approximately 7.6 million GBP and a beta of 0.811, the company is valued as a small-cap player with moderate volatility. The negative earnings and lack of dividends likely weigh on investor sentiment, though its niche expertise may attract speculative interest in satellite industry growth.

Strategic Advantages And Outlook

Global Invacom's strategic advantages lie in its specialized product offerings and long-term industry relationships. However, its outlook remains cautious due to profitability challenges and competitive pressures. Success will depend on its ability to innovate and potentially diversify revenue streams beyond its core satellite communications niche.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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