investorscraft@gmail.com

Intrinsic ValueTrackwise Designs plc (TWD.L)

Previous Close£0.18
Intrinsic Value
Upside potential
Previous Close
£0.18

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Trackwise Designs plc operates in the hardware, equipment, and parts sector, specializing in advanced printed circuit board (PCB) solutions. The company serves high-performance industries such as aerospace, medical, automotive, and industrial sectors, where precision and reliability are critical. Its product portfolio includes microwave and radio frequency PCBs, short flex, flex rigid, and rigid multilayer PCBs, catering to specialized applications that demand durability and technical sophistication. Trackwise differentiates itself through innovation in flexible circuit technology, particularly in sectors requiring lightweight, high-density interconnects. The company’s export-driven model underscores its competitive positioning in international markets, though it remains anchored in the UK. While it faces competition from larger global PCB manufacturers, its niche expertise in complex, high-value applications provides a defensible market position. The aerospace and medical sectors, in particular, offer long-term growth potential due to stringent technical requirements and regulatory barriers to entry.

Revenue Profitability And Efficiency

In FY 2021, Trackwise reported revenue of £8.01 million (GBp 8011000), reflecting its specialized market focus. However, the company posted a net loss of £1.65 million (GBp -1652000), with diluted EPS at -0.0152, indicating profitability challenges. Operating cash flow was positive at £1.17 million (GBp 1169000), but significant capital expenditures of £14.2 million (GBp -14202000) suggest heavy investment in capacity or technology, impacting short-term financial performance.

Earnings Power And Capital Efficiency

The negative net income and EPS highlight earnings pressure, likely due to high operating costs or R&D investments. The disparity between operating cash flow and capital expenditures suggests aggressive growth spending, which may weigh on near-term returns. The company’s ability to scale production efficiently and convert investments into higher-margin revenue will be critical for improving capital efficiency.

Balance Sheet And Financial Health

Trackwise held £2.9 million (GBp 2897000) in cash and equivalents at year-end, against total debt of £7.36 million (GBp 7364000), indicating moderate leverage. The substantial capital expenditures likely strained liquidity, though the absence of dividends aligns with a reinvestment-focused strategy. The balance sheet reflects a growth-oriented but leveraged position, requiring careful monitoring of debt servicing capacity.

Growth Trends And Dividend Policy

The company’s growth appears driven by capital-intensive expansion, with no dividend payouts, prioritizing reinvestment. Revenue potential hinges on demand from aerospace and medical sectors, though profitability must improve to sustain long-term growth. Trackwise’s lack of dividends is consistent with its developmental stage, focusing instead on scaling operations and technological advancement.

Valuation And Market Expectations

With a market cap of approximately £8.99 million (GBp 899262) and a beta of 1.4, Trackwise is a small-cap, high-volatility stock. Investors likely price in growth expectations from its niche PCB applications, but persistent losses and high capex may temper valuation multiples until earnings visibility improves.

Strategic Advantages And Outlook

Trackwise’s expertise in high-performance PCBs positions it well in technically demanding industries. However, achieving profitability and managing leverage will be key challenges. The company’s outlook depends on its ability to monetize investments, expand into higher-margin segments, and navigate supply chain or sector-specific risks in its core markets.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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