investorscraft@gmail.com

Intrinsic ValueHolders Technology plc (HDT.L)

Previous Close£75.00
Intrinsic Value
Upside potential
Previous Close
£75.00

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

Holders Technology plc operates in two distinct segments: printed circuit board (PCB) materials and lighting control solutions (LCS). The PCB segment supplies specialty laminates essential for PCB manufacturing, serving industries reliant on electronics production in the UK and Germany. The LCS segment provides a comprehensive range of lighting components and wireless control products, including LED drivers, sensors, and dimmers, catering to the growing demand for energy-efficient and smart lighting solutions. The company’s dual-segment approach diversifies its revenue streams while positioning it in both industrial and commercial markets. Despite its niche focus, Holders Technology faces competition from larger global players in the PCB materials space and emerging innovators in smart lighting. Its market position is bolstered by long-standing industry relationships and a specialized product portfolio, though its smaller scale limits economies of scale compared to multinational competitors. The company’s ability to adapt to technological shifts in PCB materials and IoT-enabled lighting will be critical for sustaining its relevance.

Revenue Profitability And Efficiency

In FY 2022, Holders Technology reported revenue of £8.32 million, reflecting its modest scale in the specialty materials and lighting markets. The company posted a net loss of £0.28 million, with diluted EPS of -6.63p, indicating profitability challenges. Operating cash flow was negative (£0.53 million), though capital expenditures were limited (£0.21 million), suggesting restrained investment during the period.

Earnings Power And Capital Efficiency

The negative earnings and cash flow highlight inefficiencies in translating revenue into profitability. The company’s capital efficiency appears constrained, as evidenced by its inability to generate positive operating cash flow despite minimal capex. The diluted EPS further underscores weak earnings power relative to its outstanding shares.

Balance Sheet And Financial Health

Holders Technology maintains a conservative balance sheet, with £2.27 million in cash and equivalents against minimal total debt (£0.06 million). This liquidity position provides a buffer against operational losses, though the lack of leverage also suggests limited aggressive growth initiatives. The absence of significant debt reduces financial risk but may constrain strategic flexibility.

Growth Trends And Dividend Policy

The company’s growth trends are muted, with revenue stagnation and negative earnings. However, it paid a nominal dividend of 1p per share, signaling a commitment to shareholder returns despite financial headwinds. Future growth may hinge on demand for advanced PCB materials and smart lighting solutions, though execution risks remain.

Valuation And Market Expectations

With a market cap of £3.17 million and a beta of 0.47, the stock is thinly traded and exhibits low volatility. The valuation reflects skepticism about near-term turnaround prospects, given its unprofitability and niche market exposure. Investors likely await clearer signs of operational improvement or strategic repositioning.

Strategic Advantages And Outlook

Holders Technology’s strengths lie in its specialized product offerings and established customer relationships. However, its small scale and profitability challenges pose risks. The outlook depends on its ability to capitalize on trends like IoT-enabled lighting and high-performance PCB materials, though competitive pressures and execution hurdles remain key concerns.

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