investorscraft@gmail.com

Intrinsic ValueIngenta plc (ING.L)

Previous Close£99.50
Intrinsic Value
Upside potential
Previous Close
£99.50

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

Ingenta plc operates in the software application sector, specializing in content management, advertising, and enterprise solutions for publishers, academic institutions, and information providers globally. The company’s core revenue model revolves around its proprietary platforms that facilitate digital content monetization, distribution, and subscription management. Its offerings include semantic enrichment, e-commerce integrations, and mobile-optimized services, positioning it as a niche player in the digital publishing ecosystem. Ingenta’s technology stack supports publishers in streamlining workflows, enhancing discoverability, and maximizing revenue through multi-channel distribution. The company’s focus on semantic enrichment and access entitlement services differentiates it in a competitive market dominated by larger SaaS providers. While its market share is modest, Ingenta maintains relevance through tailored solutions for academic and professional publishers, leveraging long-term client relationships in the UK and select international markets.

Revenue Profitability And Efficiency

Ingenta reported revenue of £10.2 million (GBp 10199000) with a net income of £1.28 million (GBp 1279000), reflecting a healthy net margin of approximately 12.5%. Operating cash flow stood at £1.65 million (GBp 1652000), indicating efficient cash conversion. Capital expenditures were minimal (£84,000), suggesting a capital-light model focused on software scalability rather than heavy infrastructure investment.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 8.6p (GBp 0.086) underscores its ability to generate earnings despite its small scale. With no debt and £3.62 million (GBp 3619000) in cash reserves, Ingenta maintains strong capital efficiency, reinvesting selectively in platform enhancements while preserving liquidity for strategic flexibility.

Balance Sheet And Financial Health

Ingenta’s balance sheet is robust, with zero debt and cash equivalents covering 35% of its market capitalization. The absence of leverage and consistent operating cash flow generation positions the company favorably to weather economic downturns or invest in growth initiatives without financial strain.

Growth Trends And Dividend Policy

While growth metrics are not explicitly provided, the company’s dividend payout of 4p per share signals a commitment to shareholder returns, supported by stable profitability. Its niche focus may limit rapid expansion but offers resilience against broader tech sector volatility.

Valuation And Market Expectations

At a market cap of £9.21 million (GBp 9213977), Ingenta trades at a P/E of approximately 7.2x, suggesting modest market expectations. The low beta (0.05) implies minimal correlation with broader equity markets, typical for micro-cap stocks with specialized business models.

Strategic Advantages And Outlook

Ingenta’s strategic advantage lies in its deep domain expertise in publishing workflows and semantic technologies. The outlook remains stable, with potential upside from increased digital adoption in academic publishing, though competition from larger SaaS platforms poses a long-term challenge.

Sources

Company description, financials, and market data provided by user; industry context inferred from sector classification.

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