investorscraft@gmail.com

Intrinsic ValueNexteq plc (NXQ.L)

Previous Close£74.60
Intrinsic Value
Upside potential
Previous Close
£74.60

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

Nexteq plc operates as a specialized B2B technology provider, serving industrial equipment manufacturers across North America, Europe, and Asia. The company operates through two key divisions: Quixant, which designs and manufactures gaming platforms and display solutions for the casino and slot machine industry, and Densitron, which supplies electronic display products and control systems to the broadcast and medical sectors. Nexteq’s revenue model hinges on high-margin, customized hardware and software solutions tailored to niche industrial applications. The company differentiates itself through deep technical expertise and a supply chain optimized for low-volume, high-complexity production. Its market position is bolstered by long-term relationships with OEMs in regulated industries, where reliability and compliance are critical. While the gaming segment benefits from steady demand in casino markets, Densitron’s industrial focus provides diversification and exposure to growth in medical and broadcast technology. Nexteq’s 2023 rebranding reflects its ambition to expand beyond gaming into broader industrial technology partnerships.

Revenue Profitability And Efficiency

Nexteq reported revenue of £86.7 million for the period, with net income of £3.1 million, reflecting tight margins in its hardware-centric model. Operating cash flow of £12.97 million suggests efficient working capital management, though capital expenditures of £0.98 million indicate limited near-term growth investments. The diluted EPS of 0.48p underscores the challenges of scaling profitability in a fragmented industrial technology market.

Earnings Power And Capital Efficiency

The company’s modest net income highlights reliance on operational efficiency rather than high leverage, with operating cash flow covering capital expenditures comfortably. The low beta (0.808) suggests earnings are less volatile than the broader market, likely due to its niche industrial customer base. However, the minimal EPS implies limited earnings power relative to its market capitalization.

Balance Sheet And Financial Health

Nexteq maintains a strong liquidity position with £29.5 million in cash against only £2.7 million in total debt, yielding a robust net cash position. This conservative balance sheet structure provides flexibility but may indicate underutilized capital for growth. The absence of significant leverage aligns with its steady, low-risk business model.

Growth Trends And Dividend Policy

With a dividend per share of 4p, Nexteq offers a modest yield, prioritizing stability over aggressive growth. The lack of substantial capex or M&A activity suggests organic growth is the primary focus. The rebranding to Nexteq may signal strategic shifts, but current financials show limited evidence of transformative expansion.

Valuation And Market Expectations

At a market cap of £39.2 million, the company trades at approximately 0.45x revenue, reflecting investor skepticism about scalability in its niche markets. The low P/E ratio aligns with its subdued earnings, though the net cash position provides downside protection.

Strategic Advantages And Outlook

Nexteq’s strengths lie in its specialized engineering capabilities and entrenched relationships in regulated industries. However, its outlook depends on diversifying beyond gaming into higher-growth industrial segments. Execution risks remain given its small scale and reliance on cyclical end markets like casino equipment.

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