investorscraft@gmail.com

Intrinsic ValueMade Tech Group Plc (MTEC.L)

Previous Close£38.00
Intrinsic Value
Upside potential
Previous Close
£38.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Made Tech Group Plc operates as a specialized provider of digital, data, and technology services exclusively targeting the UK public sector. The company’s core offerings include digital delivery, data infrastructure modernization, embedded capabilities, and legacy system transformation, catering to critical sectors such as healthcare, education, defense, and emergency services. By focusing on public sector digitization, Made Tech occupies a niche position, leveraging deep domain expertise to address complex regulatory and operational challenges. The company’s revenue model is project-based, often tied to long-term government contracts, providing recurring visibility but exposing it to public spending cycles. Its competitive edge lies in its sector-specific knowledge and agile delivery frameworks, though it faces competition from larger IT consultancies and niche peers. As governments prioritize digital transformation, Made Tech is well-positioned to capitalize on sustained demand, though scalability remains a challenge given its concentrated client base.

Revenue Profitability And Efficiency

Made Tech reported revenue of 38.6 million GBp for FY2024, reflecting its steady project pipeline, but net income stood at -2.5 million GBp, indicating ongoing cost pressures. Operating cash flow of 0.8 million GBp suggests modest operational efficiency, though capital expenditures were minimal (-89k GBp), aligning with its asset-light service model. The negative EPS (-0.0164 GBp) underscores profitability challenges amid competitive or execution-related headwinds.

Earnings Power And Capital Efficiency

The company’s negative net income and diluted EPS highlight strained earnings power, likely due to elevated operating costs or project delays. With no debt and 7.6 million GBp in cash, Made Tech maintains a clean balance sheet, but its capital efficiency metrics remain subdued, as evidenced by the lack of dividend payouts and reliance on equity financing (149.3 million shares outstanding).

Balance Sheet And Financial Health

Made Tech’s financial health is stable, with zero debt and a cash reserve of 7.6 million GBp providing liquidity for near-term obligations. The absence of leverage reduces financial risk, though the lack of profitability may constrain organic growth. The asset-light model minimizes fixed obligations, but reliance on public sector contracts introduces revenue concentration risks.

Growth Trends And Dividend Policy

Revenue growth trends are unclear without prior-year comparisons, but the public sector focus offers defensive qualities. The company does not pay dividends, reinvesting cash into operations. Shareholder returns hinge on contract wins and margin improvement, though the current loss-making status limits near-term upside.

Valuation And Market Expectations

With a market cap of 41.8 million GBp and a beta of 0.76, Made Tech is priced as a small-cap with moderate volatility. The valuation likely reflects skepticism around profitability, offset by niche positioning in a resilient sector. Investors may await clearer signs of margin recovery or scalability.

Strategic Advantages And Outlook

Made Tech’s public sector specialization and debt-free stance are strategic strengths, but profitability remains a hurdle. The outlook depends on operational streamlining and contract execution. Long-term opportunities in UK government digitization persist, though competition and budget constraints pose risks.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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