investorscraft@gmail.com

Intrinsic ValueSymphony Environmental Technologies plc (SYM.L)

Previous Close£8.25
Intrinsic Value
Upside potential
Previous Close
£8.25

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

Symphony Environmental Technologies plc operates in the packaging and containers industry, specializing in innovative plastic additives and masterbatches designed to enhance environmental sustainability. The company’s core revenue model revolves around its proprietary technologies, including d2w (oxo-biodegradable plastic), d2p (antimicrobial protection), and d2t (anti-counterfeiting solutions), which cater to global demand for eco-friendly and functional plastic products. Its offerings span fresh produce bags, water-soluble laundry bags, and protective face masks, positioning it as a niche player in sustainable packaging solutions. Symphony serves diverse markets, including the UK, Europe, North America, and Asia, leveraging regulatory trends favoring biodegradable and antimicrobial materials. Despite its innovative portfolio, the company faces competition from larger chemical and packaging firms, requiring continued R&D and market penetration to maintain its specialized position. Its focus on environmental technologies aligns with global sustainability goals, but scalability and adoption rates remain key challenges.

Revenue Profitability And Efficiency

In FY 2023, Symphony reported revenue of 6.4 million GBP, reflecting its niche market focus. However, the company posted a net loss of 2.2 million GBP, with diluted EPS of -0.0118 GBP, indicating ongoing profitability challenges. Operating cash flow was negative at 0.5 million GBP, though capital expenditures were modest at 84,000 GBP, suggesting restrained investment amid financial pressures.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight inefficiencies in converting its innovative technologies into sustainable profitability. With a market cap of 17.5 million GBP and a beta of 0.27, Symphony exhibits low correlation to broader market movements, but its capital efficiency metrics remain weak, underscoring the need for improved operational execution or strategic partnerships.

Balance Sheet And Financial Health

Symphony’s balance sheet shows 1.1 million GBP in cash against 3.5 million GBP of total debt, raising liquidity concerns. The absence of dividends and persistent losses further strain financial flexibility, though its modest capex suggests a conservative approach to preserving capital amid challenges.

Growth Trends And Dividend Policy

Growth is hindered by recurring losses, though demand for eco-friendly plastics could drive long-term opportunities. The company has no dividend policy, prioritizing cash preservation. Its ability to scale technologies like d2w and d2p will be critical for reversing negative trends.

Valuation And Market Expectations

The market values Symphony at 17.5 million GBP, reflecting skepticism about its turnaround potential. The low beta implies limited sensitivity to market swings, but investors likely await clearer profitability signals before reassessing its valuation.

Strategic Advantages And Outlook

Symphony’s niche in sustainable plastic additives offers differentiation, but execution risks persist. Regulatory tailwinds and global sustainability trends could benefit its technologies, though near-term challenges in profitability and debt management temper optimism. Strategic partnerships or licensing deals may be pivotal for future growth.

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