investorscraft@gmail.com

Intrinsic ValueItim Group Plc (ITIM.L)

Previous Close£44.00
Intrinsic Value
Upside potential
Previous Close
£44.00

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

Itim Group Plc operates in the competitive retail software solutions sector, providing specialized tools for multi-channel sales, enterprise order management, and price optimization. The company serves retailers across the UK, Europe, and internationally, leveraging its expertise in data exchange and supplier management to enhance operational efficiency. Its niche focus on retail-specific software differentiates it from broader SaaS providers, positioning it as a tailored solution for mid-market and enterprise clients. The company’s consultancy services complement its software offerings, creating an integrated value proposition. Despite its specialized approach, Itim faces stiff competition from larger players with more extensive resources, requiring continuous innovation to maintain relevance. Its long-standing presence since 1993 provides a foundation of industry trust, but scalability remains a challenge in a rapidly evolving digital retail landscape.

Revenue Profitability And Efficiency

Itim Group reported revenue of £16.1 million for FY 2023, reflecting its steady but modest scale in the retail software market. However, the company posted a net loss of £892,000, indicating profitability challenges amid competitive and operational pressures. Operating cash flow was positive at £527,000, but capital expenditures of £1.95 million suggest ongoing investments in technology and infrastructure, which may weigh on short-term earnings.

Earnings Power And Capital Efficiency

The diluted EPS of -2.86p underscores the company’s current lack of earnings power, likely due to high implementation costs and competitive pricing pressures. Capital efficiency appears constrained, as evidenced by negative net income despite moderate revenue. The absence of dividends aligns with its reinvestment strategy, though sustained losses could strain long-term shareholder returns.

Balance Sheet And Financial Health

Itim maintains a conservative balance sheet with £1.93 million in cash and equivalents, providing limited liquidity. Total debt of £1.38 million is manageable relative to its cash position, but the net loss raises questions about its ability to service obligations if profitability does not improve. The lack of dividend payouts preserves cash but may deter income-focused investors.

Growth Trends And Dividend Policy

Growth trends remain muted, with no dividend policy reflecting a focus on reinvestment. The company’s small market cap (£15.2 million) suggests it operates as a niche player, with expansion dependent on capturing larger retail clients or diversifying its product suite. The absence of dividends signals a prioritization of operational recovery over immediate shareholder returns.

Valuation And Market Expectations

With a beta of 0.76, Itim exhibits lower volatility than the broader market, possibly due to its small size and niche focus. The negative earnings and lack of dividends likely suppress valuation multiples, implying muted market expectations. Investors may be awaiting signs of turnaround or strategic shifts to justify higher pricing.

Strategic Advantages And Outlook

Itim’s deep retail expertise and integrated software-consultancy model provide a competitive edge, but scalability is critical. The outlook hinges on improving profitability through cost optimization or revenue diversification. Success in securing larger contracts or expanding geographically could revive growth, though execution risks persist in a crowded SaaS landscape.

Sources

Company filings, London Stock Exchange data

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