investorscraft@gmail.com

Intrinsic ValueME Group International plc (MEGP.L)

Previous Close£138.60
Intrinsic Value
Upside potential
Previous Close
£138.60

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

ME Group International plc operates in the business equipment and supplies sector, specializing in instant-service vending and photobooth solutions across the UK, Europe, and Asia. The company generates revenue through a mix of equipment sales, service contracts, and transactional usage fees, with a strong focus on high-traffic public locations. Its core offerings include identification and entertainment photobooths, digital photo kiosks, laundry machines, and amusement equipment, positioning it as a diversified player in the automated retail space. ME Group maintains a competitive edge through its extensive installed base of over 27,000 photobooths and 43,000 vending units, leveraging recurring revenue streams from equipment usage. The company operates in a niche but stable market, benefiting from long-term contracts and low customer concentration risk. Its rebranding from Photo-Me International in 2022 reflects a strategic shift toward broader vending and service automation opportunities beyond traditional photobooths.

Revenue Profitability And Efficiency

In its most recent fiscal year, ME Group reported revenue of £307.9 million, with net income of £54.1 million, reflecting a robust net margin of approximately 17.6%. The company generated £87.2 million in operating cash flow, demonstrating efficient conversion of earnings into cash. Capital expenditures of £52.1 million indicate ongoing investments in equipment refresh and expansion, supporting future revenue growth.

Earnings Power And Capital Efficiency

ME Group's diluted EPS of 14p underscores its earnings power, supported by high-margin recurring revenue streams. The company's capital efficiency is evident in its ability to maintain profitability while reinvesting in its equipment base. Operating cash flow comfortably covers capital expenditures, suggesting sustainable self-funded growth without excessive leverage.

Balance Sheet And Financial Health

The company maintains a solid financial position with £86.1 million in cash and equivalents against £59.8 million of total debt, providing ample liquidity. This conservative capital structure, combined with strong cash generation, positions ME Group to weather economic cycles while funding strategic initiatives.

Growth Trends And Dividend Policy

ME Group has demonstrated consistent performance in its core markets, with growth opportunities coming from geographic expansion and equipment diversification. The company maintains an investor-friendly dividend policy, distributing 7.9p per share, which aligns with its stable cash flow profile and moderate growth strategy.

Valuation And Market Expectations

With a market capitalization of approximately £800.8 million, ME Group trades at a P/E multiple reflective of its stable, cash-generative business model. The company's beta of 0.653 suggests lower volatility compared to broader markets, appealing to income-focused investors seeking defensive exposure to the industrials sector.

Strategic Advantages And Outlook

ME Group's strategic advantages include its extensive installed base, diversified equipment portfolio, and strong cash generation. The outlook remains positive as the company continues to modernize its equipment offerings and expand into adjacent automated service markets. Its ability to maintain profitability while investing for growth positions it well for sustainable long-term performance.

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