investorscraft@gmail.com

Intrinsic Valuet42 IoT Tracking Solutions PLC (TRAC.L)

Previous Close£2.35
Intrinsic Value
Upside potential
Previous Close
£2.35

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

t42 IoT Tracking Solutions PLC operates in the technology sector, specializing in IoT-enabled tracking and monitoring systems for assets, vehicles, and high-security facilities. The company generates revenue through a dual-segment model, combining hardware sales (such as GPS trackers and IoT-enabled padlocks) with SaaS-based fleet and asset management platforms. Its product portfolio includes Helios for fleet management, Tetis for refrigerated container tracking, and Lokies for secure IoT-enabled locking solutions, catering to industries like logistics, security, and government operations. The company serves a global clientele across 53 countries, leveraging a network of technology partners and independent operators. Its market positioning is defined by niche specialization in real-time tracking, with applications in high-security environments and cold-chain logistics. While the IoT tracking space is competitive, t42 differentiates itself through integrated hardware-software solutions tailored for complex operational needs, including emergency response protocols and multi-asset visibility. The company’s rebranding in 2021 reflects its strategic pivot toward IoT-driven solutions, though it faces challenges in scaling profitability amid R&D and distribution costs.

Revenue Profitability And Efficiency

In FY 2023, t42 reported revenue of £4.0 million (GBp 4005000), reflecting its hardware and SaaS offerings. However, net income stood at a loss of £420k (GBp -420000), with diluted EPS of -0.78p, indicating ongoing cost pressures. Operating cash flow was negative (£199k), though capital expenditures were modest (£16k), suggesting restrained investment amid profitability challenges.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow underscore inefficiencies in converting revenue to profitability. With an operating cash flow deficit and minimal capex, t42 appears to prioritize liquidity preservation over growth investments. The lack of positive EPS dilution suggests limited near-term earnings leverage, though its SaaS segment could improve margins if scaled effectively.

Balance Sheet And Financial Health

t42’s balance sheet shows £186k in cash against £3.9 million in total debt, highlighting liquidity constraints. The debt-heavy structure raises solvency concerns, though the absence of dividends aligns with its focus on reinvestment. Shareholders’ equity is likely under pressure given persistent losses.

Growth Trends And Dividend Policy

Growth is muted, with revenue yet to offset operating costs. The company has no dividend policy, redirecting resources toward product development and market expansion. Its global partner network provides a foundation for scaling, but execution risks remain.

Valuation And Market Expectations

At a market cap of £1.25 million, t42 trades at a low revenue multiple, reflecting skepticism about its path to profitability. The beta of 0.977 suggests market-aligned volatility, though investor confidence hinges on SaaS adoption and debt management.

Strategic Advantages And Outlook

t42’s IoT integration and niche security applications offer differentiation, but financial sustainability is uncertain. Success depends on leveraging its global distribution to monetize SaaS offerings and reduce hardware dependency. Near-term outlook remains cautious given liquidity and competitive pressures.

Sources

Company filings, London Stock Exchange disclosures

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