investorscraft@gmail.com

Intrinsic ValueTan Delta Systems plc (TAND.L)

Previous Close£37.00
Intrinsic Value
Upside potential
Previous Close
£37.00

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

Tan Delta Systems plc operates in the oil and gas equipment and services sector, specializing in advanced oil condition analysis solutions. The company designs and manufactures sensors, kits, and display systems that enable real-time monitoring of lubricant health, helping industrial clients optimize maintenance schedules and reduce operational costs. Its product portfolio includes gateways, modems, and accessories tailored for predictive maintenance in heavy machinery, transportation, and energy infrastructure. Tan Delta differentiates itself through proprietary sensor technology that enhances accuracy and reliability in harsh environments. The company serves a niche but growing market where demand for predictive analytics and IoT-enabled solutions is rising. While it competes with larger industrial sensor providers, its focus on oil condition monitoring provides a specialized edge. However, its small scale and limited geographic reach may constrain broader market penetration compared to multinational players in the energy services sector.

Revenue Profitability And Efficiency

Tan Delta reported revenue of £1.46 million for FY 2023, alongside a net loss of £1.10 million, reflecting ongoing investment in product development and market expansion. The negative operating cash flow of £957,792 and minimal capital expenditures (£21,756) suggest a focus on R&D and operational scaling rather than physical asset growth. The diluted EPS of -1.87p underscores current unprofitability.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow indicate it has yet to achieve sustainable profitability. With no dividend payments and reinvestment needs evident, capital efficiency metrics remain weak. The modest debt position (£99,557) relative to cash reserves (£4.56 million) provides some flexibility, but earnings power is contingent on commercializing its technology more effectively.

Balance Sheet And Financial Health

Tan Delta maintains a solid liquidity position with £4.56 million in cash and equivalents, dwarfing its negligible debt. This conservative balance sheet structure supports near-term operations despite losses. However, persistent cash burn may necessitate future fundraising if revenue growth does not accelerate to offset operational costs.

Growth Trends And Dividend Policy

Growth is currently constrained by the company’s unprofitability and niche market focus. The absence of dividends aligns with its early-stage profile and reinvestment priorities. Success hinges on broader adoption of its oil condition monitoring systems, particularly in industrial and energy applications where predictive maintenance gains traction.

Valuation And Market Expectations

The market cap of £12.81 million reflects modest expectations for a small-cap innovator in a specialized segment. The negative beta (-1.04) suggests atypical volatility relative to broader markets, possibly due to limited liquidity or idiosyncratic factors. Investors likely await proof of scalable demand before assigning higher valuation multiples.

Strategic Advantages And Outlook

Tan Delta’s proprietary sensor technology offers a competitive advantage in oil condition analysis, a critical niche for industrial efficiency. The outlook depends on commercial execution and partnerships to expand its customer base. While well-capitalized for now, achieving breakeven and scaling revenue will be pivotal to justifying its position in the energy tech landscape.

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