investorscraft@gmail.com

Intrinsic ValuePHSC plc (PHSC.L)

Previous Close£10.50
Intrinsic Value
Upside potential
Previous Close
£10.50

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

PHSC plc operates as a diversified consultancy and services provider, specializing in health, safety, hygiene, and environmental solutions across the UK. The company serves both public and private sectors, offering a broad portfolio including food safety, occupational hygiene, security tagging, and CCTV services. Its integrated approach combines regulatory compliance with practical risk mitigation, positioning it as a trusted partner for organizations navigating complex safety and security challenges. PHSC’s market position is reinforced by its niche expertise in statutory examinations and training, which differentiates it from generalist competitors. The company’s ability to bundle services—such as combining security solutions with hygiene audits—creates cross-selling opportunities and strengthens client retention. Operating in the industrials sector, PHSC benefits from steady demand driven by regulatory mandates and corporate risk management priorities, though it faces competition from larger multidisciplinary firms. Its regional focus on the UK provides localized expertise but limits geographic diversification.

Revenue Profitability And Efficiency

PHSC reported revenue of £3.78 million for FY 2024, with net income of £248,765, reflecting a net margin of approximately 6.6%. Operating cash flow stood at £414,856, underscoring solid cash conversion. Capital expenditures were modest at £39,611, indicating a capital-light model. The company’s profitability metrics suggest efficient cost management, though its conglomerate structure may dilute sector-specific margins compared to pure-play peers.

Earnings Power And Capital Efficiency

Diluted EPS of 2.19p demonstrates modest earnings power, supported by stable cash generation. The company’s low debt-to-equity ratio and minimal capital expenditures highlight capital efficiency, with operating cash flow comfortably covering investments. PHSC’s focus on high-margin consultancy services, rather than asset-intensive operations, enhances return on invested capital, though growth scalability remains untested.

Balance Sheet And Financial Health

PHSC maintains a robust balance sheet, with £488,375 in cash and equivalents against total debt of £79,329, yielding a net cash position. This liquidity provides flexibility for organic investments or small acquisitions. The absence of significant leverage and healthy cash reserves mitigate financial risk, though the company’s small scale may limit access to strategic financing opportunities.

Growth Trends And Dividend Policy

Revenue growth appears stagnant, with no explicit guidance on expansion initiatives. The dividend of 2p per share signals a commitment to shareholder returns, supported by strong cash flow. However, the lack of clear growth drivers—such as geographic or service-line expansion—raises questions about long-term earnings trajectory beyond cyclical demand for compliance services.

Valuation And Market Expectations

At a market cap of £1.7 million, PHSC trades at a P/E of ~6.8x, reflecting its micro-cap status and limited liquidity. The subdued beta (0.584) suggests low correlation with broader markets, typical for niche service providers. Investors likely price in modest growth, with valuation anchored by dividend yield and balance sheet strength rather than earnings momentum.

Strategic Advantages And Outlook

PHSC’s key advantage lies in its regulatory expertise and bundled service offerings, which foster client stickiness. However, its reliance on the UK market and fragmented competitive landscape pose challenges. The outlook hinges on leveraging compliance tailwinds, though diversification into adjacent services or markets would strengthen resilience against sector-specific downturns.

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