investorscraft@gmail.com

Intrinsic ValueHaydale Graphene Industries plc (HAYD.L)

Previous Close£0.41
Intrinsic Value
Upside potential
Previous Close
£0.41

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

Haydale Graphene Industries plc operates in the specialty chemicals sector, focusing on the functionalization of graphene and other nanomaterials. The company serves diverse industries, including aerospace, automotive, marine, medical, and sports, by providing advanced material solutions such as composites, elastomers, and sensor systems. Its proprietary technologies, like CeramycGuard and silicon carbide whiskers, position it as a niche player in high-performance material applications. Haydale’s revenue model hinges on bespoke solutions, consulting services, and product sales, leveraging its expertise in nanomaterial enhancement. Despite being a small-cap company, it maintains a global footprint with operations across the UK, Europe, the US, and Asia, targeting innovation-driven markets. The firm competes in a rapidly evolving sector where technological differentiation and partnerships are critical for growth. Its focus on functionalized nanomaterials provides a competitive edge, though scalability remains a challenge given the early-stage adoption of graphene-based products in industrial applications.

Revenue Profitability And Efficiency

Haydale reported revenue of £4.82 million for FY 2024, reflecting its niche market positioning. However, the company remains unprofitable, with a net loss of £6.11 million, underscoring the high R&D and operational costs associated with its advanced material focus. Operating cash flow was negative £2.96 million, indicating ongoing cash burn, though capital expenditures were minimal at £16,000, suggesting limited near-term scalability investments.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -0.4p highlights its current lack of earnings power, constrained by its pre-revenue stage in many applications. Capital efficiency is challenged by negative cash flows and reliance on external funding, though its asset-light model mitigates some fixed-cost pressures. The focus remains on commercializing its proprietary technologies to drive future profitability.

Balance Sheet And Financial Health

Haydale’s balance sheet shows £1.72 million in cash and equivalents against £1.41 million in total debt, providing limited liquidity headroom. The absence of dividends aligns with its growth-focused strategy, but the negative equity position and consistent losses raise concerns about long-term financial sustainability without additional capital injections or revenue scaling.

Growth Trends And Dividend Policy

Growth is tied to adoption of graphene-based solutions in industrial applications, though progress has been slow. The company does not pay dividends, reinvesting all resources into R&D and commercialization efforts. Market expansion and technological partnerships are key drivers, but tangible revenue traction remains elusive.

Valuation And Market Expectations

With a market cap of £5.35 million and a beta of 2.26, Haydale is viewed as a high-risk, high-reward play on nanomaterials. The valuation reflects skepticism about near-term profitability, with investors pricing in speculative growth potential rather than current fundamentals.

Strategic Advantages And Outlook

Haydale’s proprietary nanomaterial functionalization technologies provide a differentiated edge, but commercialization risks persist. The outlook hinges on broader industry adoption of graphene and securing strategic partnerships. Success depends on transitioning from R&D to scalable revenue streams, a challenge common to advanced material firms.

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