investorscraft@gmail.com

Intrinsic ValueKin and Carta plc (KCT.L)

Previous Close£129.80
Intrinsic Value
Upside potential
Previous Close
£129.80

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

Kin and Carta plc operates as a digital transformation consultancy, specializing in technology, data, and innovation services across key sectors including financial services, retail, healthcare, and industrial markets. The company leverages its expertise in cloud platforms, AI-driven data solutions, and digital product development to help clients modernize operations and enhance customer engagement. Its offerings span strategy, managed services, and bespoke digital experiences, positioning it as a mid-tier player in the competitive IT services landscape. Kin and Carta differentiates itself through a consultative approach, combining technical proficiency with sector-specific insights, though it faces stiff competition from larger global firms and niche specialists. The firm’s pivot from its legacy print business (as St Ives plc) underscores its adaptive strategy, but scale remains a challenge in consolidating its market position.

Revenue Profitability And Efficiency

Kin and Carta reported revenue of £195.9 million for FY2023, reflecting its mid-market positioning in digital transformation services. However, the company posted a net loss of £18.8 million, with diluted EPS at -11p, indicating profitability challenges amid competitive pressures and operational costs. Negative operating cash flow (£2.6 million) and capital expenditures (£2.4 million) suggest reinvestment needs, though liquidity constraints may weigh on near-term flexibility.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight inefficiencies in converting revenue to profitability, likely due to project-based margins and high service delivery costs. With no dividend payouts, Kin and Carta prioritizes reinvestment, but its capital efficiency metrics remain subdued, as evidenced by the net loss and cash burn.

Balance Sheet And Financial Health

Kin and Carta’s balance sheet shows £9.8 million in cash against £40.6 million in total debt, signaling moderate leverage. The absence of dividends aligns with its focus on debt management, but the negative cash flow raises liquidity concerns. The firm’s financial health hinges on improving operational cash generation or securing additional funding.

Growth Trends And Dividend Policy

Growth is tempered by profitability challenges, with no dividends reflecting a retention strategy for turnaround efforts. The company’s pivot to digital services offers long-term potential, but near-term trends depend on cost optimization and client acquisition in a fragmented market.

Valuation And Market Expectations

At a market cap of £224.9 million, Kin and Carta trades at a revenue multiple of ~1.1x, below peers, likely due to its loss-making status. The beta of 1.35 indicates higher volatility, aligning with investor skepticism around its turnaround execution.

Strategic Advantages And Outlook

Kin and Carta’s sector-specific expertise and consultative model provide differentiation, but scale limitations and profitability risks persist. The outlook hinges on stabilizing margins and leveraging AI/data offerings, though macroeconomic headwinds in tech spending could delay recovery.

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