investorscraft@gmail.com

Intrinsic ValueUniVision Engineering Limited (UVEL.L)

Previous Close£0.19
Intrinsic Value
Upside potential
Previous Close
£0.19

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

UniVision Engineering Limited operates in the security and protection services sector, specializing in the design, supply, and maintenance of closed-circuit television (CCTV) and surveillance systems. The company serves the People's Republic of China, offering a comprehensive portfolio of surveillance hardware and software, including digital video recorders, IP cameras, and analytic units. Its product range also includes intercom systems and security-related accessories, positioning it as a niche provider in a highly competitive market. UniVision's revenue model hinges on both product sales and service contracts, leveraging its long-standing presence since 1979 to maintain client relationships in Hong Kong and mainland China. The company operates in a sector driven by increasing demand for surveillance solutions, though it faces stiff competition from larger global and regional players. Its market position is further challenged by rapid technological advancements, requiring continuous innovation to remain relevant.

Revenue Profitability And Efficiency

UniVision reported no revenue or net income for the fiscal year ending March 2023, reflecting operational challenges or potential reporting anomalies. The absence of operating cash flow and capital expenditures suggests limited business activity or restructuring efforts during the period. Further analysis is needed to determine whether this is indicative of a temporary downturn or a longer-term strategic shift.

Earnings Power And Capital Efficiency

The company's diluted earnings per share (EPS) stood at zero, aligning with its lack of net income. With no discernible earnings power or capital deployment metrics, UniVision's ability to generate returns on invested capital remains unclear. This raises questions about its operational scalability and cost management in a capital-intensive industry.

Balance Sheet And Financial Health

UniVision's balance sheet shows no cash reserves, total debt, or outstanding shares as of the reporting period, presenting an incomplete financial picture. The lack of leverage could imply a debt-free structure, but the absence of liquidity metrics complicates any assessment of financial stability. Additional disclosures would be required to evaluate solvency and working capital adequacy.

Growth Trends And Dividend Policy

No dividend payments were recorded, consistent with the company's lack of profitability. The absence of revenue growth or capital expenditure data makes it difficult to identify trends or future investment priorities. Historical context would be necessary to determine whether this reflects a strategic pivot or sustained underperformance.

Valuation And Market Expectations

With a market capitalization of approximately £575,516, UniVision is a micro-cap stock with limited liquidity. Its beta of 1.228 suggests higher volatility relative to the market, likely due to its small size and operational uncertainties. Investors appear to price in significant risk, given the lack of recent financial performance metrics.

Strategic Advantages And Outlook

UniVision's long-standing industry presence in Hong Kong and China could provide localized expertise, but its current financials reveal no clear competitive edge. The outlook remains uncertain without evidence of revenue generation or strategic initiatives. A turnaround would require demonstrated execution in product innovation or market expansion to capitalize on regional security demand.

Sources

Company description and financial data sourced from publicly available disclosures; market metrics derived from London Stock Exchange (LSE) data.

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