investorscraft@gmail.com

Intrinsic ValuePinewood Technologies Group PLC (PINE.L)

Previous Close£472.00
Intrinsic Value
Upside potential
Previous Close
£472.00

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

Pinewood Technologies Group PLC is a leading provider of cloud-based dealer management software tailored for the automotive retail sector. The company specializes in delivering end-to-end digital solutions that streamline business operations for vehicle retailers, enhancing efficiency and customer engagement. Its flagship platform integrates inventory management, sales, financing, and aftersales services, positioning Pinewood as a critical enabler of digital transformation in the auto dealership industry. Operating primarily in the UK with international reach, the company serves a niche but high-growth segment within the broader consumer cyclical sector. Pinewood’s transition from Pendragon PLC in early 2024 underscores its strategic pivot toward pure-play software solutions, differentiating it from traditional dealership models. The company’s competitive edge lies in its deep industry expertise, scalable technology, and recurring revenue model, which provides stability amid cyclical automotive market fluctuations. As automotive retail increasingly adopts digital tools, Pinewood is well-positioned to capitalize on this trend, leveraging its established market presence and reputation for reliability.

Revenue Profitability And Efficiency

Pinewood reported revenue of £340.4 million (GBp 34,036,392) with a net income of £62.2 million (GBp 6,218,187), reflecting robust profitability. The diluted EPS of 5.58p indicates efficient earnings distribution across its 111.4 million outstanding shares. Operating cash flow of £9.1 million (GBp 9,100,000) demonstrates solid cash generation, though capital expenditures of £7.5 million (GBp 7,500,000) suggest ongoing investments in technology and growth initiatives.

Earnings Power And Capital Efficiency

The company’s net income margin of approximately 18.3% highlights strong earnings power, supported by its high-margin software offerings. With minimal total debt of £1.6 million (GBp 1,600,000) and cash reserves of £9.3 million (GBp 9,300,000), Pinewood maintains a lean capital structure, enabling flexibility for strategic investments or potential acquisitions.

Balance Sheet And Financial Health

Pinewood’s balance sheet is notably healthy, with cash and equivalents covering its modest debt obligations multiple times over. The absence of significant leverage and a net cash position underscore financial stability, reducing risk for investors. This conservative approach aligns with the company’s focus on sustainable growth and resilience in a cyclical industry.

Growth Trends And Dividend Policy

While Pinewood does not currently pay dividends, its growth trajectory is supported by the automotive sector’s digital transformation. The company’s capital allocation prioritizes reinvestment in technology and market expansion, suggesting potential for future dividend initiation once growth opportunities are fully capitalized.

Valuation And Market Expectations

With a market cap of approximately £376 million (GBp 376,006,510) and a negative beta of -0.149, Pinewood exhibits low correlation to broader market movements, appealing to investors seeking defensive tech exposure. The valuation reflects expectations for sustained demand for its niche software solutions.

Strategic Advantages And Outlook

Pinewood’s strategic shift to a pure-play software model enhances its long-term growth prospects, leveraging recurring revenue and scalability. The company’s focus on innovation and customer retention positions it favorably in an evolving automotive retail landscape, though competition from larger tech players remains a watchpoint.

Sources

Company filings, London Stock Exchange disclosures

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