investorscraft@gmail.com

Intrinsic ValueUniverse Group plc (UNG.L)

Previous Close£11.50
Intrinsic Value
Upside potential
Previous Close
£11.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Universe Group plc operates in the energy sector, specializing in real-time mission-critical solutions for retail and forecourt management. The company's core revenue model is built around software licenses, hardware sales, and maintenance services, supplemented by consultancy and installation offerings. Its flagship product, the ab-initio platform, provides cloud-based retail management solutions tailored for large, multi-site operators, enabling real-time control, analytics, and reporting. The company also offers Callisto for single-site back-office operations and the Gemini Payment Services platform for integrated payment processing. Universe Group serves clients in the UK, Belgium, and Ireland, positioning itself as a niche player in retail technology with a focus on fuel and convenience sectors. Its solutions cater to unattended sites, mobile payments, and customer engagement, leveraging automatic-number-plate-recognition and handheld devices. Despite its specialized focus, the company faces competition from broader retail tech providers, requiring continuous innovation to maintain its market position.

Revenue Profitability And Efficiency

In FY 2020, Universe Group reported revenue of £19.75 million, reflecting its niche market presence. However, the company posted a net loss of £615,000, with diluted EPS at -0.24p, indicating profitability challenges. Operating cash flow was negative at £1.215 million, exacerbated by capital expenditures of £1.836 million, suggesting strained liquidity and investment demands.

Earnings Power And Capital Efficiency

The company's negative earnings and cash flow highlight inefficiencies in capital deployment. With a diluted EPS of -0.24p, Universe Group's ability to generate shareholder returns remains constrained. The negative operating cash flow further underscores challenges in converting revenue into sustainable profitability.

Balance Sheet And Financial Health

Universe Group's balance sheet shows £1.829 million in cash and equivalents against total debt of £6.515 million, indicating a leveraged position. The negative operating cash flow and capital expenditures suggest potential liquidity pressures, requiring careful debt management to maintain financial stability.

Growth Trends And Dividend Policy

Despite financial challenges, Universe Group maintained a dividend payout of 0.105p per share in FY 2020. However, the negative earnings and cash flow raise questions about the sustainability of dividends. Growth prospects hinge on expanding its software and payment solutions in competitive retail and energy markets.

Valuation And Market Expectations

With a market capitalization not quantifiable and a beta of 0.77, Universe Group exhibits lower volatility relative to the market. Investors likely price in its niche positioning and financial challenges, with limited expectations for near-term turnaround.

Strategic Advantages And Outlook

Universe Group's specialized retail and payment solutions provide a competitive edge in targeted markets. However, profitability challenges and high leverage necessitate strategic focus on cost efficiency and revenue diversification. The outlook remains cautious, dependent on execution in a competitive tech landscape.

Sources

Company description, financial data provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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