Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, London Stock Exchange data
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |