investorscraft@gmail.com

Intrinsic ValueHMS Hydraulic Machines & Systems Group plc (HMSG.L)

Previous Close£3.50
Intrinsic Value
Upside potential
Previous Close
£3.50

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

HMS Hydraulic Machines & Systems Group PLC operates in the industrial machinery sector, specializing in hydraulic pumps, compressors, and flow control solutions for oil and gas, power generation, water supply, and industrial applications. The company serves a diverse clientele across Russia, CIS countries, and select international markets, including Germany, India, and the Middle East. Its revenue streams are derived from manufacturing, equipment sales, and project-based services, with a focus on modular oilfield solutions. HMS Group holds a niche position in the regional market, leveraging its engineering expertise to cater to energy and infrastructure sectors. However, its operations are heavily concentrated in Russia, exposing it to geopolitical and economic risks. The company’s competitive edge lies in its integrated offerings, combining equipment production with after-sales support, though its reliance on the oil and gas industry makes it susceptible to commodity price volatility.

Revenue Profitability And Efficiency

In FY 2022, HMS Group reported revenue of RUB 232 million, a sharp decline from prior periods, alongside a net loss of RUB 4.05 billion, reflecting operational challenges and macroeconomic headwinds. The diluted EPS of -RUB 172.79 underscores significant profitability pressures. Operating cash flow remained positive at RUB 230.9 million, suggesting some resilience in core cash generation despite the net income downturn.

Earnings Power And Capital Efficiency

The company’s negative earnings and high loss per share indicate weakened earnings power, likely due to rising costs or project delays. Capital expenditures were negligible, implying limited reinvestment for growth. The modest operating cash flow relative to losses raises questions about sustainable capital efficiency, particularly given the absence of dividend distributions.

Balance Sheet And Financial Health

HMS Group’s balance sheet shows limited liquidity, with cash and equivalents of RUB 1.24 million against total debt of RUB 23.15 million, indicating potential leverage concerns. The lack of detailed asset data makes a full assessment difficult, but the debt-to-revenue ratio suggests strained financial flexibility amid operational losses.

Growth Trends And Dividend Policy

The company’s revenue contraction and lack of dividend payments reflect a defensive stance amid adverse conditions. Growth initiatives appear constrained, with no reported capital expenditures. The focus may be on stabilizing operations rather than expansion, given the challenging macroeconomic environment in its core markets.

Valuation And Market Expectations

With a market cap of RUB 604.6 million and a beta of 0.2, HMS Group is perceived as a low-volatility but high-risk investment due to its niche focus and regional exposure. The steep losses and negative EPS likely weigh on investor sentiment, limiting valuation upside without a clear turnaround strategy.

Strategic Advantages And Outlook

HMS Group’s specialization in hydraulic systems provides technical differentiation, but its reliance on volatile sectors and geopolitical risks in Russia poses long-term challenges. The outlook remains cautious, hinging on operational restructuring and diversification efforts to mitigate concentration risks.

Sources

Company description, financial data from disclosed filings

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