investorscraft@gmail.com

Intrinsic Valueiomart Group plc (IOM.L)

Previous Close£18.80
Intrinsic Value
Upside potential
Previous Close
£18.80

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

iomart Group plc operates as a managed cloud services provider, catering primarily to micro, small, and medium-sized enterprises (SMEs) in the UK and internationally. The company's core revenue model is built on two segments: Cloud Services, which includes hybrid cloud solutions, data management, and connectivity services, and Easyspace, offering shared hosting and domain registration. iomart differentiates itself through a comprehensive suite of security solutions, including threat hunting and cyber incident response, positioning it as a trusted partner for businesses navigating digital transformation. The company operates in the competitive software infrastructure sector, where demand for scalable, secure, and compliant cloud solutions continues to grow. Its hybrid cloud offerings and managed services provide flexibility, appealing to SMEs seeking cost-effective yet robust IT infrastructure. With a focus on UK-based data centers and compliance with regional regulations, iomart has carved a niche in serving businesses with stringent data sovereignty requirements. The company’s emphasis on security and hybrid cloud solutions aligns with broader industry trends toward multi-cloud strategies and cyber resilience.

Revenue Profitability And Efficiency

In FY 2024, iomart reported revenue of £127.0 million, with net income of £6.4 million, reflecting a net margin of approximately 5.1%. The company generated £35.9 million in operating cash flow, demonstrating solid cash conversion. Capital expenditures of £9.5 million indicate ongoing investments in infrastructure and technology to support its cloud services, though this weighs on free cash flow.

Earnings Power And Capital Efficiency

iomart’s diluted EPS of 5.63p underscores its ability to generate earnings despite competitive pressures. The company’s operating cash flow coverage of capital expenditures suggests efficient reinvestment, though its modest net income margin highlights the challenges of scaling profitability in a capital-intensive sector. The balance between growth investments and earnings retention will be critical for future capital efficiency.

Balance Sheet And Financial Health

The company maintains £15.8 million in cash and equivalents against £58.1 million in total debt, indicating a leveraged but manageable position. With an operating cash flow-to-debt ratio of approximately 0.62x, iomart has sufficient liquidity to service obligations, though further deleveraging could improve financial flexibility. The absence of significant near-term maturities reduces refinancing risks.

Growth Trends And Dividend Policy

iomart’s growth is tied to cloud adoption trends among SMEs, with its hybrid and security solutions well-positioned for demand. The company pays a dividend of 4.3p per share, reflecting a commitment to shareholder returns, though payout ratios remain sustainable given current earnings. Future growth may hinge on expanding higher-margin managed services and cross-selling opportunities.

Valuation And Market Expectations

With a market cap of £32.7 million, iomart trades at a significant discount to revenue, reflecting investor skepticism about its growth trajectory in a competitive market. The low beta of 0.41 suggests relative insulation from broader market volatility, but also limited upside momentum. Valuation metrics imply muted expectations unless operational improvements materialize.

Strategic Advantages And Outlook

iomart’s strengths lie in its hybrid cloud expertise and compliance-focused offerings, which resonate with UK SMEs. However, competition from larger cloud providers poses a long-term challenge. Strategic partnerships or acquisitions could enhance its service portfolio, while cost optimization may improve margins. The outlook remains cautiously optimistic, contingent on execution in a rapidly evolving sector.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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