investorscraft@gmail.com

Intrinsic ValueMicrolise Group plc (SAAS.L)

Previous Close£90.50
Intrinsic Value
Upside potential
Previous Close
£90.50

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

Microlise Group plc operates in the transport management technology sector, providing SaaS-based solutions that optimize logistics operations for enterprise clients. The company’s platform integrates hardware and software to capture real-time data, enabling fleet operators to improve efficiency, safety, and sustainability. Its product suite includes fleet telematics, safety monitoring, journey management, and delivery management tools, catering to diverse industries such as retail, pharmaceuticals, and construction. Microlise serves a broad clientele, including OEMs, logistics providers, and food manufacturers, positioning itself as a key enabler of digital transformation in fleet operations. The company’s Smart Gateway and DriveTab devices enhance connectivity and driver interaction, reinforcing its competitive edge in a fragmented market. With a focus on data-driven decision-making, Microlise differentiates itself through scalable, customizable solutions tailored to complex logistics workflows. Its established presence in the UK and expanding footprint in international markets underscores its resilience and adaptability in a rapidly evolving industry.

Revenue Profitability And Efficiency

Microlise reported revenue of £63.2 million for FY 2022, reflecting steady demand for its transport management solutions. Net income stood at £1.4 million, with diluted EPS of 1.16p, indicating modest profitability. Operating cash flow was robust at £9.4 million, supported by efficient working capital management. Capital expenditures of £3.1 million suggest ongoing investments in product development and infrastructure to sustain growth.

Earnings Power And Capital Efficiency

The company’s ability to generate positive operating cash flow highlights its earnings power, despite relatively low net margins. Capital efficiency is evident in its balanced approach to reinvestment, with capex focused on enhancing its SaaS platform and hardware offerings. The modest debt level of £1.7 million further underscores prudent financial management.

Balance Sheet And Financial Health

Microlise maintains a strong balance sheet, with £16.7 million in cash and equivalents, providing liquidity for strategic initiatives. Total debt is minimal at £1.7 million, resulting in a conservative leverage profile. The company’s financial health is further supported by its positive cash flow generation and manageable capital expenditure commitments.

Growth Trends And Dividend Policy

Growth trends are underpinned by increasing adoption of digital logistics solutions, with Microlise well-positioned to capitalize on this demand. The company paid a dividend of 4p per share, signaling confidence in its cash flow stability and commitment to shareholder returns. Future growth may hinge on expanding its SaaS offerings and penetrating new geographic markets.

Valuation And Market Expectations

With a market cap of approximately £120 million, Microlise trades at a valuation reflective of its niche positioning in the transport management sector. The low beta of 0.295 suggests relative insulation from broader market volatility, though investor expectations likely center on sustained revenue growth and margin expansion.

Strategic Advantages And Outlook

Microlise’s strategic advantages lie in its integrated hardware-software ecosystem and deep industry expertise. The outlook remains positive, driven by tailwinds in logistics digitization and sustainability initiatives. However, execution risks and competitive pressures in the SaaS space warrant monitoring. The company’s ability to innovate and scale will be critical to long-term success.

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