investorscraft@gmail.com

Intrinsic ValueOxford Metrics plc (OMG.L)

Previous Close£57.60
Intrinsic Value
Upside potential
Previous Close
£57.60

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

Oxford Metrics plc operates in the software application sector, specializing in infrastructure asset management and motion measurement through its Vicon Group and Yotta Group segments. The Vicon Group focuses on high-precision motion capture technology, serving engineering, entertainment, and life sciences markets with advanced software and hardware solutions. Yotta Group provides cloud-based asset management tools for government agencies and infrastructure contractors, optimizing maintenance and operational efficiency. The company’s diversified revenue streams include software sales, equipment, and maintenance services, with a global footprint across 70 countries. Oxford Metrics distinguishes itself through niche expertise in motion analytics and infrastructure digitization, positioning it as a key player in specialized B2B markets. Its dual-segment approach balances cyclical demand in entertainment with stable government contracts, enhancing resilience. The firm’s rebranding in 2017 reflects its strategic shift toward data-driven metrics, aligning with broader industry trends in IoT and smart infrastructure.

Revenue Profitability And Efficiency

In its latest fiscal year, Oxford Metrics reported revenue of £41.5 million, with net income of £0.8 million, reflecting modest profitability. Diluted EPS stood at 0.57p, indicating thin margins. Operating cash flow was negative (£0.4 million), partly due to capital expenditures of £1.6 million, suggesting reinvestment in technology and infrastructure. The company’s cash position of £20.7 million provides liquidity, but efficiency metrics warrant scrutiny given the tight net income.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with diluted EPS of 0.57p and a net income margin of 1.8%. Capital efficiency is mixed, as evidenced by negative operating cash flow despite low leverage (total debt of £3.8 million against £20.7 million cash). The beta of 0.76 indicates lower volatility relative to the market, but growth in earnings remains a challenge.

Balance Sheet And Financial Health

Oxford Metrics maintains a robust balance sheet, with £20.7 million in cash and equivalents against £3.8 million in total debt, yielding a net cash position. This strong liquidity profile supports operational flexibility and potential M&A activity. The absence of significant leverage underscores financial stability, though the negative operating cash flow highlights short-term working capital pressures.

Growth Trends And Dividend Policy

Growth trends are muted, with revenue stability offset by narrow profitability. The company pays a dividend of 3p per share, signaling commitment to shareholder returns despite modest earnings. Future growth may hinge on expanding Yotta’s government contracts or Vicon’s adoption in emerging markets like virtual production, but near-term catalysts are limited.

Valuation And Market Expectations

With a market cap of £73.7 million, the stock trades at ~1.8x revenue, reflecting modest expectations. The low beta suggests investor perception of lower risk, but the valuation lacks a premium due to subdued earnings. Market sentiment appears cautious, awaiting clearer signs of margin expansion or top-line acceleration.

Strategic Advantages And Outlook

Oxford Metrics’ niche expertise in motion capture and infrastructure software provides defensible moats, particularly in government and entertainment verticals. The outlook depends on scaling high-margin software sales and leveraging its net cash position for strategic acquisitions. Risks include reliance on cyclical sectors and slow adoption of asset management tools, but its strong balance sheet offers a buffer.

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