investorscraft@gmail.com

Intrinsic ValueAdalan Ventures PLC (ZAIM.L)

Previous Close£4.50
Intrinsic Value
Upside potential
Previous Close
£4.50

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

Zaim Credit Systems Plc operates as a microcredit provider in Russia, specializing in small-scale loans of up to 30,000 Russian Roubles for individuals and businesses. The company primarily serves urban markets, with a network of around 95 locations concentrated in Moscow, St. Petersburg, and Volgograd. Its business model relies on high-frequency, short-term lending, targeting underserved borrowers who may lack access to traditional banking services. As a subsidiary of Zaim SA, it benefits from centralized oversight while navigating Russia's tightly regulated microfinance sector. The company faces competition from both domestic microcredit firms and digital lenders, but its physical presence provides localized customer engagement. However, macroeconomic volatility and regulatory scrutiny in Russia's financial sector pose ongoing risks to its operations and growth prospects.

Revenue Profitability And Efficiency

Zaim Credit Systems reported no revenue for FY 2023, alongside a net loss of 442,336 GBp, reflecting operational challenges in its microcredit business. The diluted EPS of -0.0095 GBp further underscores profitability pressures. Negative operating cash flow of 176,365 GBp indicates strained liquidity, though the absence of capital expenditures suggests minimal reinvestment needs. The lack of revenue generation raises concerns about the sustainability of its lending operations.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight inefficiencies in its lending model, with no discernible return on capital. The absence of revenue suggests either a pause in operations or severe underperformance in loan issuance and collection. Without debt, the business is not leveraged, but its inability to generate positive earnings diminishes its capacity to scale or improve capital efficiency.

Balance Sheet And Financial Health

Zaim Credit Systems holds 35,468 GBp in cash and equivalents, providing limited liquidity. With no total debt reported, the balance sheet is unleveraged, but the lack of revenue and persistent losses weaken its financial health. The absence of dividend payouts aligns with its unprofitable state, prioritizing liquidity preservation over shareholder returns.

Growth Trends And Dividend Policy

The company exhibits no growth in FY 2023, with zero revenue and widening losses. Its dividend policy remains inactive, reflecting its non-profitable status. Given the operational and macroeconomic headwinds in Russia, near-term growth prospects appear constrained unless the company restructures its lending operations or secures additional funding.

Valuation And Market Expectations

With a market cap of 2,310,638 GBp and negative earnings, the stock trades without a meaningful earnings multiple. The low beta of 0.284 suggests muted sensitivity to broader market movements, likely due to its niche focus and operational challenges. Investor expectations appear subdued, given the lack of profitability and uncertain recovery path.

Strategic Advantages And Outlook

Zaim Credit Systems’ localized presence in high-density urban areas could provide a competitive edge if lending demand rebounds. However, regulatory risks and Russia’s economic instability cloud its outlook. Strategic pivots, such as digital lending expansion or partnerships, may be necessary to revive operations, but current financials offer little confidence in near-term recovery.

Sources

Company filings, London Stock Exchange disclosures

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