investorscraft@gmail.com

Intrinsic ValueLight Science Technologies Holdings Plc (LST.L)

Previous Close£3.70
Intrinsic Value
Upside potential
Previous Close
£3.70

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

Light Science Technologies Holdings Plc operates in the hardware, equipment, and parts sector, specializing in contract electronics manufacturing and controlled environment agriculture (CEA) lighting solutions. The company designs and manufactures printed circuit boards (PCBs) for diverse industries, including automotive, audio, and pest control, while also developing advanced lighting technologies tailored for indoor farming. Its dual revenue streams—contract manufacturing and proprietary CEA lighting—position it as a niche player bridging industrial electronics and sustainable agriculture. The CEA segment aligns with global trends toward food security and resource-efficient farming, offering growth potential in a rapidly evolving market. However, competition from larger electronics manufacturers and specialized agri-tech firms presents challenges. LST’s agility and focus on high-margin lighting solutions could differentiate it, though scalability remains a key hurdle.

Revenue Profitability And Efficiency

The company reported revenue of £12.0 million (GBp 12,037,142) for the period, reflecting its core manufacturing and CEA operations. Despite this, it posted a net loss of £46,721 (GBp -46,721), with diluted EPS at -0.0001 GBp, indicating margin pressures. Operating cash flow of £1.53 million (GBp 1,534,262) suggests decent liquidity generation, though capital expenditures were minimal at -£44,994 (GBp -44,994), hinting at constrained reinvestment.

Earnings Power And Capital Efficiency

LST’s negative net income and minimal EPS underscore challenges in translating revenue into profitability. The modest operating cash flow relative to revenue implies inefficiencies or high operating costs. With no dividend payouts, retained earnings are likely directed toward stabilizing operations or R&D, though the low capex signals limited near-term growth investments.

Balance Sheet And Financial Health

The balance sheet shows £1.21 million (GBp 1,214,780) in cash against £1.93 million (GBp 1,929,077) in total debt, indicating a leveraged position with limited liquidity buffers. The absence of dividends aligns with its loss-making status, while outstanding shares of 324.1 million dilute equity value. Financial health appears strained, requiring improved profitability or funding to sustain operations.

Growth Trends And Dividend Policy

Growth hinges on expanding its CEA lighting segment, leveraging global demand for sustainable agriculture. However, stagnant capex and losses suggest cautious scaling. The zero-dividend policy is expected to persist until profitability stabilizes. Revenue trends will depend on adoption of its proprietary technologies and contract manufacturing resilience.

Valuation And Market Expectations

At a market cap of £12.47 million (GBp 12,471,590) and negative earnings, valuation relies on future CEA potential rather than current fundamentals. The negative beta (-0.841) implies atypical market correlation, possibly reflecting speculative interest or niche positioning. Investors likely price in turnaround prospects or strategic pivots.

Strategic Advantages And Outlook

LST’s dual focus on electronics manufacturing and CEA lighting offers diversification but demands execution to capture synergies. Its agility in niche markets is a strength, but profitability challenges and leverage pose risks. Success depends on scaling high-margin lighting solutions and improving operational efficiency. The outlook remains speculative, with upside tied to CEA adoption and cost discipline.

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