Data is not available at this time.
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.
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.
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.
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 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.
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.
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.
Company filings, London Stock Exchange data
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |