investorscraft@gmail.com

Intrinsic ValuePhoto-Me International plc (PHTM.L)

Previous Close£77.20
Intrinsic Value
Upside potential
Previous Close
£77.20

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

Photo-Me International plc is a leading operator of instant-service equipment, specializing in photobooths and vending machines across the UK, Europe, and Asia. The company’s core revenue model is driven by coin-operated and digital kiosks, serving both identification and entertainment markets. With over 27,867 photobooths and 43,817 vending units, it holds a dominant position in the unattended self-service equipment sector, leveraging high footfall locations for recurring revenue. Photo-Me operates in the industrials sector under business equipment and supplies, differentiating itself through technological integration and maintenance services. Its photobooths cater to regulatory needs like passport photos while also capturing leisure demand, ensuring diversified income streams. The company’s market position is reinforced by its extensive installed base and operational expertise, though it faces competition from digital alternatives and shifting consumer preferences. Strategic partnerships and continuous innovation in kiosk functionality remain critical to sustaining its competitive edge.

Revenue Profitability And Efficiency

For FY 2021, Photo-Me reported revenue of 214.4 million GBp, with net income of 21.9 million GBp, reflecting a recovery from pandemic-related disruptions. The diluted EPS stood at 0.0579 GBp, supported by operational cash flow of 53.9 million GBp. Capital expenditures of 28.9 million GBp indicate ongoing investments in equipment modernization and geographic expansion, balancing growth with cash preservation.

Earnings Power And Capital Efficiency

The company demonstrates moderate earnings power, with profitability rebounding post-pandemic. Its capital efficiency is evident from its debt-free balance sheet and ability to fund operations internally. The absence of total debt underscores prudent financial management, though reliance on cyclical leisure spending and identification demand introduces variability in earnings stability.

Balance Sheet And Financial Health

Photo-Me maintains a robust balance sheet, with cash and equivalents of 99.4 million GBp and no reported debt. This liquidity position provides flexibility for strategic initiatives and dividend payments. The company’s financial health is further reinforced by positive operating cash flow, though capex demands remain a recurring use of funds.

Growth Trends And Dividend Policy

Growth is tied to photobooth utilization rates and vending machine expansion, with recovery trends observed in FY 2021. The company paid a dividend of 74.8 GBp per share, signaling confidence in cash generation. However, long-term growth depends on diversifying revenue streams and adapting to digitalization trends in identification and entertainment markets.

Valuation And Market Expectations

The market assigns a beta of 1.28, reflecting higher volatility relative to the broader market. With no specified market cap, valuation hinges on earnings recovery and dividend sustainability. Investors likely weigh the company’s niche market position against structural shifts in its core markets.

Strategic Advantages And Outlook

Photo-Me’s strategic advantages include its extensive installed base and operational scale in unattended services. The outlook depends on leveraging technology to enhance kiosk functionality and expanding into adjacent service verticals. Near-term challenges include pandemic aftershocks, but long-term opportunities lie in regulatory-driven demand and high-margin vending segments.

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