investorscraft@gmail.com

Intrinsic ValueSmart Metering Systems plc (SMS.L)

Previous Close£954.00
Intrinsic Value
Upside potential
Previous Close
£954.00

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

Smart Metering Systems plc operates in the UK's energy infrastructure sector, specializing in the installation, management, and optimization of smart metering and energy assets. The company's revenue model is anchored in long-term contracts for asset management and installation, supplemented by data services and energy consultancy. Its three core segments—Asset Management, Asset Installation, and Energy Management—enable recurring revenue streams while supporting the UK's transition to smart energy grids. As a key player in the regulated metering market, SMS benefits from stable cash flows tied to utility partnerships and government-backed energy efficiency initiatives. The company's integrated approach, combining hardware deployment with software-driven data solutions, positions it as a critical enabler of decarbonization and grid modernization. Its focus on domestic, industrial, and commercial metering ensures diversified exposure across customer segments, while its training and development programs address industry-wide skill shortages. SMS's market position is reinforced by its first-mover advantage in smart metering and its ability to bundle financing, installation, and ongoing asset management services.

Revenue Profitability And Efficiency

In FY2022, SMS reported revenue of £135.5 million, with net income of £14.9 million, reflecting a net margin of approximately 11%. Operating cash flow stood at £63.8 million, though significant capital expenditures (£157.9 million) highlight ongoing investments in metering infrastructure. The company's asset-light model in its managed portfolio contributes to capital efficiency, while installation activities remain capex-intensive due to meter rollouts.

Earnings Power And Capital Efficiency

Diluted EPS of 11p underscores modest but stable earnings power, supported by regulated asset returns and long-term contracts. The negative free cash flow (£94.1 million) reflects heavy reinvestment, but recurring revenue from managed assets (over 2.2 million meters) provides visibility. ROIC metrics are influenced by the capital-intensive nature of meter deployments, though operating leverage improves as portfolios mature.

Balance Sheet And Financial Health

The balance sheet shows £32.8 million in cash against £76.3 million of total debt, indicating manageable leverage. Debt is primarily tied to asset financing, with covenants linked to regulated cash flows. The company's asset-backed model (meters as revenue-generating assets) provides collateral stability, though liquidity depends on timely utility reimbursements for installations.

Growth Trends And Dividend Policy

Growth is driven by UK smart meter mandates, with the government targeting full rollout by 2025. SMS's dividend of 40.84p per share (yield ~3.5%) reflects a payout ratio aligned with recurring income. Future expansion may hinge on securing additional utility contracts and scaling data services, though regulatory timelines impact installation volatility.

Valuation And Market Expectations

At a £1.32 billion market cap, SMS trades at ~9.7x revenue, reflecting premium for infrastructure-like cash flows. The low beta (0.42) suggests defensive positioning, with valuation supported by contracted revenue visibility. Investors likely price in gradual margin expansion as installed meters transition to higher-margin management phases.

Strategic Advantages And Outlook

SMS's regulatory partnerships and integrated service stack provide competitive moats. Risks include meter rollout delays and energy price volatility affecting utility budgets. The company is well-positioned for UK energy transition tailwinds, but success depends on executing installations at scale while monetizing data services. Strategic focus on renewable asset management could open adjacent opportunities.

Sources

Company filings (FY2022 annual report), LSE market 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