investorscraft@gmail.com

Intrinsic ValueSynectics plc (SNX.L)

Previous Close£235.00
Intrinsic Value
Upside potential
Previous Close
£235.00

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

Synectics plc operates in the security and surveillance systems industry, specializing in the design, integration, and support of advanced electronic surveillance solutions. The company serves diverse sectors, including gaming, transport, critical infrastructure, public spaces, and oil & gas, leveraging proprietary technology to deliver tailored security systems. Its operations are divided into Systems and Security divisions, with the former focusing on integrated surveillance and the latter on large-scale electronic security management. Synectics has established a niche position by combining technical expertise with sector-specific applications, catering to clients requiring high-reliability solutions. The company’s market positioning is strengthened by its ability to address complex security challenges in regulated environments, such as transport hubs and critical infrastructure. While it competes with larger multinational players, Synectics differentiates itself through deep domain knowledge and a focus on bespoke, high-margin projects. Its UK and international presence provides a balanced revenue stream, though it remains a smaller player in a fragmented global market.

Revenue Profitability And Efficiency

Synectics reported revenue of £55.8 million for the fiscal year ending November 2024, with net income of £3.2 million, reflecting a modest but stable profitability margin. The company’s operating cash flow of £8.5 million underscores efficient working capital management, while capital expenditures of £0.4 million indicate a lean approach to reinvestment. These metrics suggest a focus on maintaining profitability without aggressive expansion.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 19p demonstrates its ability to generate earnings from its operational base. With a cash balance of £9.6 million and total debt of £1.9 million, Synectics maintains a strong liquidity position, enabling it to fund operations and strategic initiatives without excessive leverage. This balance supports its capital efficiency and ability to weather sector volatility.

Balance Sheet And Financial Health

Synectics’ balance sheet is robust, with cash and equivalents nearly five times its total debt, indicating low financial risk. The company’s net cash position provides flexibility for growth or shareholder returns. Its conservative leverage profile aligns with its niche market strategy, ensuring stability even in uncertain economic conditions.

Growth Trends And Dividend Policy

Synectics has demonstrated steady growth, supported by its focus on high-value security projects. The company’s dividend per share of 5p reflects a commitment to returning capital to shareholders, though its payout ratio remains sustainable given its earnings and cash flow. Future growth may hinge on expanding its international footprint and securing larger contracts in key verticals.

Valuation And Market Expectations

With a market capitalization of approximately £51.1 million, Synectics trades at a modest valuation, reflecting its small-cap status and niche market focus. The beta of 0.614 suggests lower volatility relative to the broader market, appealing to risk-averse investors. Market expectations likely center on sustained profitability and selective growth opportunities in its core sectors.

Strategic Advantages And Outlook

Synectics’ strategic advantages lie in its proprietary technology and sector-specific expertise, which enable it to secure high-margin projects. The outlook remains cautiously optimistic, with potential growth driven by increasing demand for advanced surveillance solutions in transport and infrastructure. However, competition and macroeconomic factors could pose challenges to faster expansion.

Sources

Company filings, London Stock Exchange data

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