investorscraft@gmail.com

Intrinsic ValueTriad Group plc (TRD.L)

Previous Close£291.00
Intrinsic Value
Upside potential
Previous Close
£291.00

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

Triad Group plc operates as a specialized IT consultancy firm, serving public, private, and non-profit sectors primarily in the UK. The company’s core revenue model is built on high-value IT advisory services, including business insights, software development, project delivery, and staffing solutions. Its diversified service portfolio allows it to address complex digital transformation needs, positioning it as a nimble player in the competitive IT services sector. Triad’s focus on tailored solutions differentiates it from larger, less flexible competitors, though its market share remains modest compared to industry giants. The firm’s long-standing presence since 1988 lends credibility, but its growth is constrained by reliance on the UK market and cyclical demand for IT consulting. Triad’s ability to pivot between advisory and execution services provides resilience, though macroeconomic pressures and talent shortages pose ongoing challenges.

Revenue Profitability And Efficiency

Triad reported revenue of £14.0 million for FY 2024, reflecting its niche focus, but posted a net loss of £1.0 million, underscoring margin pressures. Negative operating cash flow of £1.5 million suggests operational challenges, though limited capital expenditures (£40k) indicate a lean cost structure. The diluted EPS of -6.1p further highlights profitability struggles amid competitive and macroeconomic headwinds.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow signal weak near-term earnings power, though its asset-light model mitigates deeper inefficiencies. With minimal capex, Triad relies on human capital, but profitability erosion suggests suboptimal resource allocation or pricing power limitations in its consultancy segments.

Balance Sheet And Financial Health

Triad maintains a modest financial position with £2.1 million in cash against £753k in debt, suggesting adequate liquidity. However, the net loss and cash burn raise concerns about sustained solvency if profitability does not improve. The balance sheet remains unleveraged, providing some flexibility.

Growth Trends And Dividend Policy

Despite losses, Triad paid a dividend of 6p per share, possibly to retain investor confidence, though this may be unsustainable without earnings recovery. The lack of revenue growth and negative income trends indicate stagnation, requiring strategic adjustments to reignite expansion.

Valuation And Market Expectations

At a market cap of £47.9 million, the stock trades at a premium to its financial performance, likely reflecting niche positioning or turnaround expectations. The beta of 1.4 implies higher volatility, aligning with its small-cap and cyclical IT services profile.

Strategic Advantages And Outlook

Triad’s deep UK market expertise and adaptable service offerings are strengths, but its outlook hinges on improving utilization rates and cost discipline. Diversifying geographically or into higher-margin digital services could offset current challenges, though execution risks persist.

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