investorscraft@gmail.com

Intrinsic ValueKromek Group plc (KMK.L)

Previous Close£11.00
Intrinsic Value
Upside potential
Previous Close
£11.00

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

Kromek Group plc operates in the specialized technology sector, focusing on radiation detection components and devices. The company serves diverse markets, including medical imaging, civil nuclear, and CBRNe security, leveraging its proprietary cadmium zinc telluride (CZT) and scintillator technologies. Its products are critical for applications such as cancer detection, hazardous material identification, and nuclear safety, positioning Kromek as a niche player in high-resolution radiation detection. The company distributes through OEMs, direct sales, and partnerships, targeting government, healthcare, and security sectors globally. Kromek’s competitive edge lies in its advanced CZT-based solutions, which offer superior performance in spectral imaging and radiation analysis. Despite its technological leadership, the company operates in a capital-intensive and highly regulated environment, requiring sustained R&D investment. Its market position is bolstered by contracts with defense and healthcare entities, though revenue concentration risks persist. The civil nuclear and medical imaging segments present long-term growth opportunities, driven by increasing safety regulations and diagnostic advancements.

Revenue Profitability And Efficiency

Kromek reported revenue of £19.4 million for FY 2024, reflecting its niche market focus. However, the company posted a net loss of £3.3 million, with diluted EPS of -0.55p, indicating ongoing profitability challenges. Operating cash flow was negative at £2.8 million, though capital expenditures remained modest at £146k, suggesting restrained investment amid financial pressures.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight inefficiencies in converting revenue to profit. With a market cap of £37.5 million, Kromek’s capital allocation is constrained by its loss-making operations. Its reliance on R&D and regulatory approvals further complicates near-term earnings potential, though technological differentiation could yield long-term returns.

Balance Sheet And Financial Health

Kromek’s balance sheet shows limited liquidity, with cash reserves of £466k against total debt of £12.3 million. The high debt-to-equity ratio raises concerns about financial flexibility, particularly given its negative cash flow. Absence of dividends aligns with its reinvestment needs, but sustained losses may necessitate further financing.

Growth Trends And Dividend Policy

Growth is tied to adoption of its radiation detection solutions in medical and security markets. The company does not pay dividends, prioritizing R&D and market expansion. Revenue trends will depend on contract wins and regulatory tailwinds, though profitability remains elusive in the near term.

Valuation And Market Expectations

Trading at a modest market cap, Kromek’s valuation reflects its speculative growth profile. Investors likely price in potential from its proprietary tech, but skepticism persists due to consistent losses. The low beta of 0.539 suggests relative insulation from broader market volatility.

Strategic Advantages And Outlook

Kromek’s strengths lie in its advanced CZT technology and diversified end markets. However, execution risks, including delayed contracts and R&D hurdles, temper optimism. The outlook hinges on scaling commercial deployments and achieving operational breakeven, supported by increasing global demand for radiation detection solutions.

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