investorscraft@gmail.com

Intrinsic ValueMpac Group plc (MPAC.L)

Previous Close£370.00
Intrinsic Value
Upside potential
Previous Close
£370.00

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

Mpac Group plc operates as a specialized provider of packaging and automation solutions, serving high-growth sectors such as healthcare, pharmaceuticals, and food and beverage. The company’s revenue model is bifurcated into Original Equipment and Service segments, offering a comprehensive suite of machinery including cartoners, case packers, and robotic packaging systems under brands like Lambert and Langen. Its solutions integrate precision engineering with automation, catering to stringent regulatory and efficiency demands in end markets. Mpac differentiates itself through proprietary technology and end-to-end system integration, positioning it as a trusted partner for manufacturers requiring scalable, compliant packaging solutions. The company’s global footprint and sector-specific expertise allow it to capitalize on trends like pharmaceutical outsourcing and sustainable packaging, though it faces competition from larger industrial automation players. Its niche focus on secondary packaging and testing instrumentation provides resilience against commoditization risks.

Revenue Profitability And Efficiency

Mpac reported revenue of £122.4 million (GBp) for the period, with net income of £1.4 million, reflecting modest profitability in a capital-intensive industry. Operating cash flow of £1.4 million was offset by £5 million in capital expenditures, indicating ongoing investment in production capacity. The diluted EPS of 6.21 GBp underscores lean earnings, though the absence of dividends suggests reinvestment priorities.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its cyclical end markets and operational leverage, as seen in its thin net margin of approximately 1.1%. Capital efficiency metrics are not explicitly provided, but the negative free cash flow after capex implies a growth-oriented reinvestment strategy, typical for industrial machinery firms scaling automation solutions.

Balance Sheet And Financial Health

Mpac’s balance sheet shows £18.2 million in cash against £65.4 million of total debt, indicating moderate leverage. The debt-to-equity ratio is not calculable from provided data, but the liquidity position appears manageable given stable operating cash flows. Investors should monitor capex intensity and working capital trends given the cyclicality of equipment orders.

Growth Trends And Dividend Policy

Growth is likely tied to adoption of automation in pharmaceuticals and food sectors, though historical data is limited. The company does not pay dividends, aligning with its focus on reinvesting cash flows into R&D and market expansion. Order book trends and backlog data would be critical to assess near-term revenue visibility.

Valuation And Market Expectations

At a market cap of ~£130 million, Mpac trades at ~1.1x revenue, reflecting its niche positioning and growth potential. The low beta (0.23) suggests relative insulation from broad market volatility, but investors may demand clearer profitability improvements to justify re-rating.

Strategic Advantages And Outlook

Mpac’s strengths lie in its sector-specific expertise and integrated solutions, but execution risks include supply chain pressures and competition. The outlook hinges on leveraging automation tailwinds, though macroeconomic sensitivity in capital goods spending remains a watchpoint.

Sources

Company description, market cap, and financials sourced from publicly disclosed ticker data (LSE).

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