investorscraft@gmail.com

Intrinsic ValueSysGroup plc (SYS.L)

Previous Close£15.50
Intrinsic Value
Upside potential
Previous Close
£15.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

SysGroup plc operates in the competitive managed IT and cloud hosting services sector, primarily serving the UK market with a diversified client base across charity, education, financial, and healthcare industries. The company generates revenue through two core segments: Managed IT Services, which includes cloud hosting, infrastructure management, and cybersecurity solutions, and Value Added Resale, involving hardware and software sales from supplier partners. SysGroup differentiates itself through hybrid and multi-cloud offerings, compliance-focused hosting (e.g., PCI-DSS), and bundled managed services, positioning as a mid-market provider with consultative IT support. While the sector is crowded with larger players, SysGroup maintains relevance through tailored solutions for SMEs and regulated industries, though scale limitations may impact long-term competitiveness against hyperscaler-aligned rivals.

Revenue Profitability And Efficiency

SysGroup reported FY2024 revenue of £22.7 million (GBp 22714000), reflecting its core service offerings, but recorded a net loss of £5.9 million (GBp -5900000) and negative diluted EPS of 12p, indicating profitability challenges. Operating cash flow was marginally positive at £190k, though capital expenditures of £450k suggest ongoing infrastructure investments. The negative net income implies cost structure or pricing pressures in its competitive market.

Earnings Power And Capital Efficiency

The company's negative earnings and EPS highlight strained operational performance, potentially due to high service delivery costs or competitive pricing in managed IT services. With modest operating cash flow relative to revenue, capital efficiency appears suboptimal, though the lack of dividend payments allows reinvestment into cloud infrastructure and security service enhancements.

Balance Sheet And Financial Health

SysGroup holds £1.94 million in cash against £5.34 million of total debt, indicating moderate liquidity pressure. The debt-to-equity ratio is not calculable from provided data, but the net loss and limited cash cushion suggest heightened financial risk, requiring careful working capital management to sustain operations and service obligations.

Growth Trends And Dividend Policy

No dividend payments were made in FY2024, consistent with the company's loss position and likely focus on stabilizing operations. Growth appears challenged given the net loss, though cloud adoption trends in its target industries may support future revenue recovery if operational efficiencies improve.

Valuation And Market Expectations

At a market cap of £18.3 million, the stock trades at a negative P/E due to losses. The low beta (0.439) suggests relative insulation from market volatility, but investors likely price in skepticism about near-term turnaround prospects given the sector's competitive intensity.

Strategic Advantages And Outlook

SysGroup's niche in compliance-aware cloud services and SME-focused managed IT provides differentiation, but scale disadvantages versus larger competitors remain a hurdle. The outlook hinges on improving service margins and leveraging hybrid cloud demand, though profitability restoration is critical for sustainable growth.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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