investorscraft@gmail.com

Intrinsic ValueTekmar Group plc (TGP.L)

Previous Close£9.25
Intrinsic Value
Upside potential
Previous Close
£9.25

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

Tekmar Group plc operates in the offshore energy sector, specializing in subsea stability and protection solutions. The company provides a diversified portfolio, including cable and pipe protection systems, engineering consulting, and geotechnical design services. Its offerings cater to offshore wind, oil and gas, interconnector, and marine civil projects, positioning it as a critical supplier in high-growth renewable energy and traditional hydrocarbon markets. Tekmar serves a global clientele across the UK, EU, Middle East, and Asia Pacific, leveraging its expertise in subsea engineering to address complex infrastructure challenges. The company’s integrated approach—combining manufacturing, installation, and consulting—enhances its competitive edge in an industry demanding reliability and innovation. Despite macroeconomic volatility, Tekmar’s niche focus on subsea protection aligns with long-term energy transition trends, though its market position remains sensitive to cyclical demand fluctuations in offshore energy investments.

Revenue Profitability And Efficiency

Tekmar reported revenue of £39.9 million for FY2023, reflecting its operational scale in a challenging market. However, the company posted a net loss of £10.1 million, underscoring margin pressures and potential inefficiencies. Negative operating cash flow of £5.7 million, partly offset by modest capital expenditures of £1.0 million, suggests liquidity constraints amid restructuring or project delays. The absence of dividends aligns with its focus on stabilizing financial performance.

Earnings Power And Capital Efficiency

Diluted EPS of -11p highlights Tekmar’s current lack of earnings power, likely due to high fixed costs or project write-downs. The capital-light consulting segment may offer higher returns, but manufacturing drags on overall efficiency. With a beta of 2.21, the company’s earnings are highly sensitive to energy market cycles, necessitating careful capital allocation to mitigate volatility.

Balance Sheet And Financial Health

Tekmar’s balance sheet shows £5.2 million in cash against £7.9 million of total debt, indicating moderate leverage but limited liquidity buffers. Negative cash flow exacerbates refinancing risks, though the debt level remains manageable relative to its £6.7 million market cap. The company may require equity injections or asset sales to sustain operations if profitability does not improve.

Growth Trends And Dividend Policy

Growth hinges on offshore wind expansion, but FY2023’s revenue decline and losses signal near-term headwinds. The dividend suspension reflects prudent capital retention, with reinvestment likely directed toward high-margin consulting or geographic diversification. Long-term prospects depend on securing larger contracts and improving execution in volatile energy markets.

Valuation And Market Expectations

At a £6.7 million market cap, Tekmar trades at a steep discount to revenue, pricing in skepticism about its turnaround potential. The high beta implies investor expectations of binary outcomes—either a recovery linked to energy capex rebounds or further downside from operational missteps.

Strategic Advantages And Outlook

Tekmar’s technical expertise and global footprint provide a foundation for recovery, particularly in offshore wind. However, its outlook is contingent on cost discipline and contract wins. Strategic partnerships or niche acquisitions could bolster its market position, but near-term risks remain elevated given its financial strain and sector cyclicality.

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