investorscraft@gmail.com

Intrinsic ValueThinkSmart Limited (TSL.L)

Previous Close£28.50
Intrinsic Value
Upside potential
Previous Close
£28.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

ThinkSmart Limited operates in the financial credit services sector, specializing in digital payment solutions and point-of-sale financing for consumers and businesses across the UK and Australia. The company leverages its proprietary SmartCheck platform to streamline customer lifecycle contract management, integrating leasing finance with digital payment infrastructure. Additionally, it provides outsourced call center support, enhancing customer engagement and retention. ThinkSmart’s niche focus on flexible financing solutions positions it within the competitive buy-now-pay-later (BNPL) and leasing finance markets, though it faces stiff competition from larger fintech players and traditional financial institutions. Its dual-market presence in the UK and Australia offers geographic diversification but also exposes it to regulatory risks in both jurisdictions. The company’s technology-driven approach aims to differentiate its offerings, though scalability remains a challenge given its relatively small market footprint.

Revenue Profitability And Efficiency

ThinkSmart reported revenue of £3.48 million for FY 2022, reflecting its modest scale in the digital payments space. However, the company recorded a significant net loss of £94.08 million, driven by operational challenges and potentially high customer acquisition or technology costs. The negative operating cash flow of £94.08 million underscores inefficiencies, while minimal capital expenditures (£41,000) suggest limited near-term growth investments.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -0.87 highlights its current lack of earnings power, with losses outweighing revenue generation. Negative cash flows further indicate capital inefficiency, as the business struggles to convert its financing and leasing activities into sustainable profitability. The absence of meaningful debt (£46,000) suggests reliance on equity or operational funding, but the substantial net loss raises concerns about long-term viability.

Balance Sheet And Financial Health

ThinkSmart’s balance sheet shows £5.54 million in cash and equivalents, providing limited liquidity against its losses. With negligible total debt, the company is not leveraged, but its weak profitability and cash burn rate pose risks to financial stability. The lack of significant capital expenditures indicates conservative asset management, though this may constrain future growth opportunities.

Growth Trends And Dividend Policy

Despite its challenges, ThinkSmart paid a dividend of 15.39p per share, which appears incongruent with its financial performance. This could signal a strategic decision to maintain shareholder confidence or a one-time distribution. The company’s growth trajectory remains uncertain, with no clear indicators of revenue expansion or cost optimization to reverse its losses.

Valuation And Market Expectations

With a market capitalization near zero and a beta of 1.26, ThinkSmart is viewed as a high-risk, low-confidence investment. The market likely discounts its prospects due to persistent losses and limited scale, with no evident catalysts for revaluation. The dividend payout may temporarily attract income-focused investors, but sustainability is questionable given the financials.

Strategic Advantages And Outlook

ThinkSmart’s technology platform and niche focus on POS financing could offer differentiation if operational efficiencies improve. However, its outlook remains cautious due to competitive pressures, regulatory hurdles, and unresolved profitability challenges. Strategic partnerships or a pivot toward higher-margin services may be necessary to stabilize its business model and attract investor interest.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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