investorscraft@gmail.com

Intrinsic ValueKinovo plc (KINO.L)

Previous Close£87.00
Intrinsic Value
Upside potential
Previous Close
£87.00

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

Kinovo plc operates as a specialized provider of gas heating, electrical, and general building services in the UK, primarily serving housing associations, local authorities, and public sectors. The company’s revenue model is built on recurring maintenance contracts and project-based refurbishments, ensuring steady cash flow while capitalizing on the UK’s aging infrastructure needs. Its three core segments—Gas Maintenance, Building Services, and Electrical Services—allow it to offer end-to-end solutions, from boiler installations to complex electrical systems, reinforcing its role as an integrated service provider. Kinovo differentiates itself through its ability to handle both reactive repairs and planned upgrades, positioning it as a trusted partner for long-term facility management. The company’s focus on public sector contracts provides stability, though it also serves private clients, diversifying its exposure. Despite competition from larger construction firms, Kinovo’s niche expertise in compliance-driven services (e.g., gas safety certifications) strengthens its market position. The 2021 rebranding from Bilby Plc to Kinovo reflects a strategic shift toward streamlined operations and clearer market positioning in the UK’s fragmented building services sector.

Revenue Profitability And Efficiency

Kinovo reported revenue of £64.1 million for FY 2024, though it posted a net loss of £0.6 million, reflecting margin pressures in its competitive market. Operating cash flow of £0.4 million suggests modest liquidity generation, but capital expenditures were minimal at £0.2 million, indicating a lean operational approach. The diluted EPS of 0.08p underscores challenges in translating top-line performance to bottom-line profitability.

Earnings Power And Capital Efficiency

The company’s negative net income highlights inefficiencies in cost management or pricing power, though its diversified service lines may offer recovery potential. With limited capex, Kinovo relies on operational leverage rather than heavy asset investments, but its low cash position (£0.5 million) restricts flexibility for growth initiatives or debt reduction.

Balance Sheet And Financial Health

Kinovo’s balance sheet shows modest liquidity (£0.5 million cash) against £1.3 million in total debt, implying a manageable leverage ratio. However, the thin cash buffer raises concerns about near-term liquidity, especially given its unprofitability. The absence of dividends aligns with its focus on stabilizing financial health.

Growth Trends And Dividend Policy

Kinovo’s growth is tied to UK public sector spending on housing and infrastructure maintenance, a stable but slow-growth market. The lack of dividends reflects its reinvestment priorities, though the negative net income suggests limited capacity for organic expansion or shareholder returns in the near term.

Valuation And Market Expectations

At a market cap of £51.4 million, Kinovo trades at a low multiple to revenue, reflecting skepticism about its profitability turnaround. The negative beta (-0.06) suggests idiosyncratic performance, possibly due to its niche focus and limited correlation to broader markets.

Strategic Advantages And Outlook

Kinovo’s strategic advantage lies in its compliance expertise and public sector relationships, but margin improvement is critical for sustained viability. The outlook hinges on operational efficiency gains and potential contract wins in the UK’s refurbishment market, though macroeconomic pressures on public spending pose risks.

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