investorscraft@gmail.com

Intrinsic ValueWindar Photonics PLC (WPHO.L)

Previous Close£44.50
Intrinsic Value
Upside potential
Previous Close
£44.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Windar Photonics PLC operates in the hardware, equipment, and parts sector of the technology industry, specializing in light detection and ranging (LiDAR) sensors for wind turbines. The company's core revenue model is driven by the sale of its WindEYE and WindVISION sensors, which enhance wind turbine efficiency by measuring wind speed and direction. These products are complemented by the WindTIMIZER system, which optimizes turbine performance by acting as a mediator between sensors and controllers. Windar primarily serves markets in Europe, China, and the rest of Asia, positioning itself as a niche player in the renewable energy technology space. The company’s focus on retrofit solutions allows it to tap into the growing demand for efficiency upgrades in existing wind farms. Despite its specialized offerings, Windar faces competition from larger industrial sensor manufacturers and must navigate the capital-intensive nature of the wind energy sector. Its market position is bolstered by its technological expertise but constrained by its relatively small scale and limited financial resources compared to global competitors.

Revenue Profitability And Efficiency

Windar Photonics reported revenue of 4.77 million GBp for FY 2023, reflecting its niche market focus. However, the company posted a net loss of 182,520 GBp, with diluted EPS at -0.0027 GBp, indicating ongoing profitability challenges. Operating cash flow was negative at 380,182 GBp, exacerbated by capital expenditures of 254,796 GBp, underscoring inefficiencies in cash generation relative to its operational and investment needs.

Earnings Power And Capital Efficiency

The company’s negative earnings and operating cash flow highlight weak earnings power, likely due to high R&D and sales costs in a competitive sector. Capital efficiency appears strained, as evidenced by significant cash burn and limited profitability. The lack of positive EPS further underscores the challenges in translating technological innovation into sustainable financial performance.

Balance Sheet And Financial Health

Windar’s balance sheet shows cash and equivalents of 152,180 GBp against total debt of 1.88 million GBp, indicating liquidity constraints. The high debt relative to cash reserves raises concerns about financial flexibility, particularly given the company’s negative cash flow. This suggests a reliance on external financing to sustain operations and growth initiatives.

Growth Trends And Dividend Policy

Growth trends are muted, with the company struggling to achieve profitability despite its specialized product offerings. Windar does not pay dividends, reinvesting minimal cash flows back into the business. The absence of a dividend policy aligns with its focus on survival and potential future expansion, though current financial metrics do not yet support sustainable growth.

Valuation And Market Expectations

With a market cap of approximately 46.83 million GBp and a beta of 1.252, Windar is viewed as a high-risk, high-reward investment. The negative earnings and cash flow likely weigh on investor sentiment, though the company’s exposure to the renewable energy sector may attract speculative interest. Valuation metrics are challenging to assess given the lack of profitability.

Strategic Advantages And Outlook

Windar’s strategic advantage lies in its specialized LiDAR technology for wind turbines, a growing niche in renewable energy. However, its outlook is clouded by financial instability and competitive pressures. Success hinges on scaling operations, improving cash flow, and securing partnerships or funding to sustain its technological edge in a capital-intensive industry.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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