investorscraft@gmail.com

Intrinsic ValueKRM22 Plc (KRM.L)

Previous Close£37.50
Intrinsic Value
Upside potential
Previous Close
£37.50

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

KRM22 Plc operates in the financial technology sector, specializing in risk management software tailored for capital markets and financial institutions. The company’s core revenue model is subscription-based, offering modular solutions like Risk Cockpit, Regulatory Navigator, and Market Surveillance, which provide real-time risk analytics, compliance tracking, and fraud detection. Its products cater to regulatory demands across jurisdictions, addressing critical pain points such as market abuse monitoring, client onboarding, and post-trade risk assessment. KRM22 serves a niche but growing market, competing with larger enterprise software providers by focusing on agility and domain-specific expertise. The firm’s positioning is strengthened by its ability to integrate multiple risk functions into a unified platform, appealing to mid-tier financial firms seeking cost-effective compliance tools. However, its limited scale relative to global competitors may constrain expansion in highly saturated regions like North America and Europe. The company’s emphasis on regulatory technology (RegTech) aligns with increasing global scrutiny on financial compliance, though adoption rates depend on client budgets and competitive displacement.

Revenue Profitability And Efficiency

KRM22 reported revenue of £5.27 million for FY 2023, reflecting its niche market focus. However, the company remains unprofitable, with a net loss of £4.62 million and negative operating cash flow of £879,000. Capital expenditures were minimal at £16,000, suggesting limited investment in growth infrastructure. The lack of profitability underscores challenges in scaling its subscription model amid competitive and operational headwinds.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -13p and negative operating cash flow indicate weak earnings power. High reliance on recurring software revenue is offset by elevated costs, likely tied to product development and sales efforts. Capital efficiency is constrained by losses, with no clear path to near-term breakeven without significant revenue acceleration or cost rationalization.

Balance Sheet And Financial Health

KRM22’s balance sheet shows £886,000 in cash against £4.65 million in total debt, highlighting liquidity risks. The debt-heavy structure, coupled with persistent cash burn, raises concerns about financial flexibility. Absence of dividend payouts aligns with its reinvestment needs, but further equity dilution or refinancing may be required to sustain operations.

Growth Trends And Dividend Policy

Top-line growth is muted, with no dividend policy reflecting reinvestment priorities. The company’s focus on regulatory tech could benefit from tightening compliance norms, but execution risks persist. Customer acquisition and retention metrics are critical to monitor given the competitive landscape.

Valuation And Market Expectations

With a market cap of £11.76 million and negative earnings, KRM22 trades on speculative growth prospects. The low beta (-0.198) suggests limited correlation to broader markets, possibly due to its micro-cap status. Investors likely await signs of profitability or strategic partnerships to justify valuation.

Strategic Advantages And Outlook

KRM22’s modular software suite and regulatory expertise are differentiators, but scalability remains a challenge. The outlook hinges on converting regulatory tailwinds into sustainable subscriptions. Partnerships or M&A could provide pathways to growth, though current financial health limits aggressive moves.

Sources

Company filings, London Stock Exchange disclosures

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