investorscraft@gmail.com

Intrinsic ValueQuixant Plc (QXT.L)

Previous Close£175.00
Intrinsic Value
Upside potential
Previous Close
£175.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Quixant Plc operates in the specialized niche of gaming and industrial display solutions, catering primarily to the casino gaming and slot machine industry. The company designs and manufactures high-performance gaming platforms, electronic displays, and control systems, serving a global clientele across Asia, Australia, Europe, and North America. Its product portfolio includes gaming cabinets, button decks, and human-machine interface solutions, positioning it as a key supplier to gaming OEMs and industrial automation firms. Quixant differentiates itself through vertically integrated engineering capabilities, offering both hardware and software development services. The company’s focus on reliability and customization allows it to maintain strong relationships with leading gaming manufacturers. While the gaming sector remains its core revenue driver, Quixant has expanded into adjacent industrial markets, diversifying its revenue streams. Its Cambridge-based R&D hub underscores its commitment to innovation, though competition from larger electronics manufacturers presents ongoing challenges.

Revenue Profitability And Efficiency

Quixant reported revenue of £119.9 million (GBp) in FY2022, with net income of £10.99 million, reflecting a net margin of approximately 9.2%. Operating cash flow stood at £0.8 million, though capital expenditures of £2.78 million indicate ongoing investments in production capacity. The diluted EPS of 16p suggests moderate earnings power relative to its market cap, with room for improved cash conversion efficiency.

Earnings Power And Capital Efficiency

The company’s earnings are driven by its high-margin gaming hardware solutions, though operating cash flow appears constrained relative to net income, likely due to working capital demands. With modest capital expenditures, Quixant maintains asset-light operations, but its cash flow generation could benefit from tighter inventory or receivables management.

Balance Sheet And Financial Health

Quixant’s balance sheet remains solid, with £13.51 million in cash and equivalents against £2.4 million in total debt, indicating a net cash position. This low leverage provides flexibility for strategic investments or acquisitions. Shareholders’ equity is bolstered by retained earnings, though the dividend payout ratio remains conservative.

Growth Trends And Dividend Policy

Revenue growth has been steady, supported by global gaming demand and industrial diversification. The 3p dividend per share reflects a cautious capital return policy, prioritizing reinvestment. Future growth may hinge on expanding into emerging gaming markets or industrial automation verticals, though cyclicality in gaming capex could pose risks.

Valuation And Market Expectations

At a market cap of ~£116 million, Quixant trades at a P/E of ~10.6x (based on FY2022 EPS), aligning with niche hardware peers. The beta of 1.15 suggests moderate sensitivity to broader market movements. Investors likely price in stable gaming demand but may discount slower industrial segment adoption.

Strategic Advantages And Outlook

Quixant’s deep gaming industry expertise and integrated solutions provide a defensible niche, though reliance on a cyclical sector warrants monitoring. Expansion into industrial HMI markets could diversify risks. Near-term challenges include supply chain costs, but its net cash position and R&D focus position it for selective growth opportunities.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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