investorscraft@gmail.com

Intrinsic ValueYü Group PLC (YU.L)

Previous Close£1,710.00
Intrinsic Value
Upside potential
Previous Close
£1,710.00

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

Yü Group PLC operates in the UK's diversified utilities sector, specializing in energy and utility solutions for small and medium-sized enterprises (SMEs), industrial and commercial clients, and third-party intermediaries. The company's core revenue model revolves around supplying electricity, gas, water, and ancillary services such as electric vehicle charge points and meter installations. Its offerings include green electricity and carbon-neutral gas, aligning with growing demand for sustainable energy solutions. Yü Group distinguishes itself through a customer-centric approach, targeting underserved SME markets with flexible, transparent pricing and tailored energy insights. The UK utilities sector is highly competitive, dominated by large incumbents, but Yü Group has carved a niche by focusing on agility and innovation. Its partnerships with intermediaries further expand its reach, while investments in EV infrastructure position it for future growth in renewable energy and decarbonization trends.

Revenue Profitability And Efficiency

Yü Group reported revenue of £645.5 million (GBp) for the period, with net income of £33.5 million, reflecting a disciplined cost structure. Diluted EPS stood at 1.87 GBp, supported by operating cash flow of £72.1 million, indicating robust cash generation. Capital expenditures were modest at £3.8 million, suggesting efficient allocation of resources toward growth initiatives.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with operating cash flow significantly exceeding net income, highlighting strong working capital management. Its capital efficiency is evident in low capex relative to cash flow, allowing for reinvestment in high-return projects like EV charge points without straining liquidity.

Balance Sheet And Financial Health

Yü Group maintains a healthy balance sheet, with £85.2 million in cash and equivalents against £6.8 million in total debt, underscoring a conservative leverage profile. This financial stability provides flexibility to navigate regulatory changes or market volatility in the UK utilities sector.

Growth Trends And Dividend Policy

The company has shown steady growth, supported by its focus on SMEs and green energy solutions. A dividend of 56 GBp per share reflects a commitment to shareholder returns, though payout ratios remain sustainable given strong cash flow generation.

Valuation And Market Expectations

With a market cap of approximately £272 million and a beta of 0.78, Yü Group is perceived as relatively stable compared to broader markets. Investors likely value its niche positioning and growth potential in renewable energy, though regulatory risks in utilities persist.

Strategic Advantages And Outlook

Yü Group's strategic advantages include its agile SME focus, partnerships, and early moves in EV infrastructure. The outlook is positive, driven by UK decarbonization trends, but success hinges on maintaining cost efficiency and scaling renewable offerings competitively.

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