investorscraft@gmail.com

Intrinsic ValueSumo Group Plc (SUMO.L)

Previous Close£512.00
Intrinsic Value
Upside potential
Previous Close
£512.00

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

Sumo Group Plc operates as a key player in the video game and entertainment industries, offering end-to-end creative development and co-development services. The company specializes in visual concept design, pre-production, game development, user-interface design, and post-release support across multiple platforms, including consoles, PC, handheld, and mobile devices. Its diversified service portfolio caters to a global clientele, spanning the UK, Europe, the US, India, and Canada, positioning it as a versatile partner in the gaming ecosystem. Sumo Group’s market position is bolstered by its ability to deliver high-quality development services, often collaborating with major publishers and independent studios. The company’s expertise in co-development allows it to participate in high-profile projects while mitigating risks associated with full-scale game production. Additionally, its financing services provide an added layer of support for clients, enhancing long-term partnerships. Operating in the competitive software infrastructure sector, Sumo Group differentiates itself through technical proficiency, scalability, and a reputation for reliability in an industry driven by innovation and tight deadlines.

Revenue Profitability And Efficiency

For FY 2020, Sumo Group reported revenue of £68.9 million, with a net income of £1.6 million, reflecting modest profitability in a capital-intensive industry. Operating cash flow stood at £13.0 million, indicating healthy liquidity generation, though capital expenditures of £5.7 million suggest ongoing investments in development capabilities and infrastructure.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 1.01p underscores its earnings capacity relative to its share base. While net income margins appear thin, the gaming industry’s project-based revenue model often leads to fluctuating profitability. The balance between operating cash flow and capital expenditures highlights efficient reinvestment to sustain growth.

Balance Sheet And Financial Health

Sumo Group maintained £10.8 million in cash and equivalents against £17.7 million in total debt, indicating a manageable leverage position. The absence of dividends suggests a focus on retaining earnings for operational flexibility and growth initiatives, aligning with its capital-light service model.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly detailed, but the company’s global footprint and diversified service offerings provide a foundation for expansion. The lack of a dividend policy reflects a strategic emphasis on reinvesting cash flows into scaling operations and securing new development contracts.

Valuation And Market Expectations

With a beta of 0.86, Sumo Group exhibits lower volatility relative to the broader market, potentially appealing to risk-averse investors. The absence of a disclosed market cap limits valuation insights, but the company’s niche expertise in game development could command a premium in a growing industry.

Strategic Advantages And Outlook

Sumo Group’s strategic advantages lie in its technical expertise, collaborative development model, and global reach. The outlook remains cautiously optimistic, contingent on its ability to secure high-margin projects and navigate the cyclical nature of the gaming industry. Continued investment in talent and technology will be critical to maintaining competitiveness.

Sources

Company filings, London Stock Exchange disclosures

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