investorscraft@gmail.com

Intrinsic ValueGYG plc (GYG.L)

Previous Close£30.00
Intrinsic Value
Upside potential
Previous Close
£30.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

GYG plc is a specialized provider of painting, supply, and maintenance services for the global superyacht industry, operating under brands such as Pinmar, Pinmar Yacht Supply, and Technocraft. The company serves high-net-worth clients and shipyards, focusing on premium finishing and refit services, alongside the distribution of marine consumables and spare parts. Its dual-segment approach—Coatings and Supply—ensures recurring revenue streams from both project-based services and product sales. GYG holds a strong position in the niche superyacht market, benefiting from long-standing relationships and a reputation for quality in Europe’s yachting hubs. The company’s geographic concentration in Palma, Spain, aligns with key clientele but exposes it to regional economic fluctuations. Competitive differentiation stems from technical expertise and integrated service offerings, though reliance on discretionary yacht spending ties performance to luxury sector trends.

Revenue Profitability And Efficiency

GYG reported revenue of £62.8 million in FY2021, but net losses of £6.7 million and negative operating cash flow (£2.8 million) reflect operational challenges. The diluted EPS of -6.24p underscores profitability pressures, likely exacerbated by pandemic-related disruptions in yacht refit activity. Capital expenditures of £1.5 million suggest modest reinvestment, though cash burn raises concerns about near-term liquidity.

Earnings Power And Capital Efficiency

Negative earnings and cash flow indicate strained capital efficiency, with the company’s cost structure outweighing revenue generation. The absence of positive operating leverage highlights inefficiencies in scaling its high-touch service model, particularly in the Coatings segment where project delays or cancellations may disproportionately impact margins.

Balance Sheet And Financial Health

GYG’s financial health is pressured, with £443,000 in cash against £19.2 million in total debt, signaling potential liquidity constraints. The weak cash position and reliance on debt financing increase refinancing risks, though the dividend payout of 3.2p per share suggests management’s confidence in stabilizing operations.

Growth Trends And Dividend Policy

The dividend policy appears at odds with negative earnings, possibly aimed at retaining investor confidence amid cyclical downturns. Growth hinges on superyacht market recovery, with refit demand and new build activity as key drivers. The company’s ability to capitalize on post-pandemic luxury spending rebounds will be critical for reversing recent declines.

Valuation And Market Expectations

Market expectations likely factor in cyclical recovery potential, given GYG’s beta of 1.38, which implies higher volatility tied to luxury sector sentiment. The lack of a disclosed market cap suggests limited visibility, but the niche positioning could attract strategic interest if operational turnaround progresses.

Strategic Advantages And Outlook

GYG’s technical expertise and brand equity in superyacht services provide a foundation for recovery, but operational restructuring and debt management are urgent priorities. The outlook depends on stabilizing cash flows and leveraging pent-up demand in yacht maintenance, though macroeconomic headwinds pose risks to discretionary spending.

Sources

Company description, financials provided by user (assumed from annual reports or exchange filings)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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