investorscraft@gmail.com

Intrinsic ValueInfrastructure India PLC (IIP.L)

Previous Close£0.02
Intrinsic Value
Upside potential
Previous Close
£0.02

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Infrastructure India PLC is a UK-listed investment firm specializing in infrastructure assets within India, primarily targeting the energy and transport sectors. The company operates as an asset manager, deploying capital into projects that support India's growing infrastructure needs, including power generation, logistics, and transportation networks. Its focus on India positions it within a high-growth emerging market, though exposure to regulatory and execution risks is inherent. Infrastructure India PLC differentiates itself by concentrating on mid-market opportunities, often overlooked by larger institutional investors, providing niche exposure to India's infrastructure development. However, its market position is challenged by operational inefficiencies and financial constraints, limiting its ability to scale effectively. The firm’s success hinges on India’s infrastructure spending trajectory and its ability to monetize assets amid macroeconomic and policy uncertainties.

Revenue Profitability And Efficiency

Infrastructure India PLC reported revenue of £2.1 million for FY 2023, overshadowed by a substantial net loss of £59.2 million, reflecting operational challenges and potential asset impairments. Negative operating cash flow (£975k) further underscores liquidity pressures, with no capital expenditures recorded. The firm’s financial performance indicates inefficiencies in asset monetization and cost management, necessitating strategic restructuring.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -8.69p highlights weak earnings power, exacerbated by high leverage and interest burdens. With no dividend distributions, capital retention is prioritized, though negative cash flows raise concerns over sustainability. The absence of meaningful capital expenditures suggests limited near-term growth investments, relying instead on existing asset performance.

Balance Sheet And Financial Health

Infrastructure India PLC’s balance sheet reveals strained liquidity, with £322k in cash against £274.9 million in total debt, indicating severe leverage. The debt-heavy structure amplifies refinancing risks, particularly given inconsistent cash flows. Asset quality and debt servicing remain critical watchpoints for investors.

Growth Trends And Dividend Policy

The firm has no dividend policy, redirecting resources to stabilize operations. Growth is contingent on India’s infrastructure demand and successful asset turnover. Historical losses and negative cash flows suggest a turnaround is needed to unlock value, with no near-term catalysts evident.

Valuation And Market Expectations

At a market cap of £1.36 million, the stock trades at distressed levels, reflecting skepticism over recovery prospects. The high beta (1.632) signals volatility, aligning with its speculative profile. Investors likely price in continued operational headwinds and balance sheet risks.

Strategic Advantages And Outlook

Infrastructure India PLC’s niche focus on Indian infrastructure offers long-term exposure to a high-potential market, but execution risks and financial instability temper optimism. Strategic divestitures or partnerships may be necessary to alleviate debt pressures. The outlook remains cautious, pending clearer signs of operational stabilization and improved capital allocation.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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