investorscraft@gmail.com

Intrinsic ValueProPhotonix Limited (PPIX.L)

Previous Close£8.75
Intrinsic Value
Upside potential
Previous Close
£8.75

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

ProPhotonix Limited operates in the technology hardware sector, specializing in LED illumination solutions and laser modules. The company serves diverse industries, including industrial automation, medical, defense, and UV curing, through its two core segments: LED systems and Laser & Diodes. Its product portfolio spans UV LED curing systems for industrial applications, precision laser modules for medical and scientific uses, and UVC LED systems for disinfection, positioning it as a niche provider of advanced photonic solutions. ProPhotonix differentiates itself through tailored, high-performance lighting and laser products, catering to specialized applications such as machine vision, 3D printing, and biomedical imaging. While the company operates globally, its market presence is relatively small compared to larger photonics and industrial technology firms. Its focus on innovation and customization allows it to maintain relevance in competitive segments, though scalability remains a challenge given its limited revenue base and niche customer segments.

Revenue Profitability And Efficiency

In FY 2020, ProPhotonix reported revenue of £13.6 million, with net income of £1.1 million, reflecting a modest but positive margin. Operating cash flow stood at £2.1 million, supported by efficient working capital management. Capital expenditures were minimal (£76,000), indicating a lean operational model with limited reinvestment needs. The company’s profitability metrics suggest disciplined cost control, though its small scale limits absolute earnings power.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 1.08p underscores its ability to generate earnings despite its niche focus. With operating cash flow exceeding net income, ProPhotonix demonstrates solid cash conversion. However, its capital efficiency is constrained by its modest revenue base, and the lack of significant reinvestment may limit long-term growth unless paired with strategic expansion or technological breakthroughs.

Balance Sheet And Financial Health

ProPhotonix maintains a conservative balance sheet, with £2.6 million in cash and equivalents against £675,000 in total debt, indicating strong liquidity. The low leverage ratio reflects a low-risk financial structure, though the absence of dividends suggests retained earnings are prioritized for operational flexibility or potential growth initiatives.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company’s focus on high-value photonic applications positions it in growing niches like UV curing and industrial automation. ProPhotonix does not pay dividends, reinvesting cash flows into operations or potential R&D. Its ability to scale will depend on broader adoption of its specialized solutions and expansion into adjacent markets.

Valuation And Market Expectations

With a negligible market capitalization and negative beta, ProPhotonix is likely viewed as a micro-cap speculative play. The absence of dividend payouts and limited public disclosures may reduce visibility among mainstream investors. Valuation metrics are challenging to assess given the company’s size and niche focus, though its profitability and clean balance sheet provide a baseline for stability.

Strategic Advantages And Outlook

ProPhotonix’s strategic advantage lies in its specialized photonics expertise and ability to serve high-margin industrial and medical applications. However, its small scale and reliance on niche markets pose risks. The outlook hinges on demand for precision LED and laser solutions, particularly in UV curing and disinfection, though competition from larger players could pressure margins unless the company differentiates further.

Sources

Company description, financial data from public filings (likely 20-F or equivalent), and market data from LSE.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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