investorscraft@gmail.com

Intrinsic ValueTracsis plc (TRCS.L)

Previous Close£360.00
Intrinsic Value
Upside potential
Previous Close
£360.00

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

Tracsis plc is a specialized technology provider for the rail and transport sectors, offering a comprehensive suite of software, hardware, and consultancy services. The company operates through two key segments: Rail Technology and Services, which focuses on operational and infrastructure software solutions, and Data, Analytics, Consultancy & Events, which delivers data-driven insights and event traffic management. Tracsis serves a diverse clientele, including transport operators, authorities, and event organizers, primarily in the UK and Ireland, with expanding footprints in Europe and North America. Its niche expertise in rail optimization, safety management, and passenger analytics positions it as a critical enabler for efficiency and digital transformation in the transport industry. The company’s integrated approach—combining real-time performance tools, asset management, and traffic data solutions—grants it a competitive edge in a sector increasingly reliant on data and automation. Tracsis’s market position is reinforced by its ability to address complex operational challenges, making it a trusted partner for both public and private transport stakeholders.

Revenue Profitability And Efficiency

Tracsis reported revenue of £81.0 million (GBp 81,022k) for the period, with net income of £0.5 million (GBp 488k), reflecting modest profitability. Operating cash flow stood at £8.5 million (GBp 8,500k), indicating healthy cash generation, while capital expenditures were minimal at £1.5 million (GBp 1,487k). The diluted EPS of 1.59p suggests lean earnings, though the company maintains a solid cash position of £19.8 million (GBp 19,773k).

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with diluted EPS at 1.59p, though its operating cash flow demonstrates resilience. Capital efficiency is reasonable, with limited capex relative to cash reserves. The low net income margin (~0.6%) suggests operational challenges or reinvestment needs, but the strong cash position provides flexibility for growth or strategic initiatives.

Balance Sheet And Financial Health

Tracsis maintains a robust balance sheet, with £19.8 million (GBp 19,773k) in cash and equivalents against minimal total debt of £1.9 million (GBp 1,860k). This low leverage and high liquidity underscore financial stability, supporting potential investments or acquisitions. The net cash position is a key strength, mitigating risks in a capital-intensive industry.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company’s diversified offerings and international reach suggest potential scalability. Tracsis pays a dividend of 3p per share, signaling a commitment to shareholder returns despite modest earnings. Future growth may hinge on expanding its software-as-a-service (SaaS) offerings and penetrating new geographic markets.

Valuation And Market Expectations

With a market cap of £135.8 million (GBp 135,808k) and a beta of 0.63, Tracsis is perceived as a lower-volatility stock in the tech sector. The valuation reflects its niche market position and steady cash flow, though investors may await clearer profitability improvements or revenue acceleration to justify further upside.

Strategic Advantages And Outlook

Tracsis’s strategic advantages lie in its domain expertise, sticky customer relationships, and asset-light software model. The outlook depends on its ability to capitalize on rail digitization trends and cross-sell analytics solutions. Challenges include scaling profitability, but its strong balance sheet and recurring revenue streams provide a foundation for sustained 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