investorscraft@gmail.com

Intrinsic ValueZenova Group Plc (ZED.L)

Previous Close£0.21
Intrinsic Value
Upside potential
Previous Close
£0.21

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

Zenova Group Plc operates in the specialty chemicals sector, focusing on innovative fire safety and heat management solutions for industrial, commercial, and residential applications. The company’s core revenue model is driven by the sale of proprietary products such as Zenova FP fire protection paints, Zenova IP thermal insulation paints, and Zenova IR thermal insulation render coatings. These offerings cater to a growing demand for energy-efficient and safety-compliant building materials in the UK market. Zenova differentiates itself through its patented technologies, targeting sectors with stringent regulatory requirements for fire safety and thermal efficiency. Despite being a relatively young company founded in 2020, it aims to carve a niche in the competitive specialty chemicals space by emphasizing R&D-driven solutions. The company’s market positioning hinges on its ability to provide high-performance, environmentally sustainable alternatives to traditional insulation and fireproofing materials. However, as a small-cap player, it faces challenges in scaling distribution and competing against established multinationals in the sector.

Revenue Profitability And Efficiency

Zenova reported revenue of £278,000 for FY 2023, reflecting its early-stage commercialization efforts. The company’s net loss of £1,687,000 and negative diluted EPS of -1.69p highlight significant upfront investments in product development and market penetration. Operating cash flow was negative at £1,183,000, underscoring the cash-intensive nature of its growth phase, though capital expenditures remained minimal at £1,000.

Earnings Power And Capital Efficiency

The company’s current earnings power is constrained by its nascent stage, with losses driven by R&D and operational scaling costs. Capital efficiency metrics are not yet meaningful due to limited revenue generation, though the absence of substantial capex suggests a lean asset-light model focused on technology commercialization rather than heavy infrastructure investment.

Balance Sheet And Financial Health

Zenova’s balance sheet shows modest liquidity with £98,000 in cash and equivalents against £121,000 of total debt, indicating a tight financial position. The negative operating cash flow and equity-based funding reliance (evidenced by no dividend payments) suggest ongoing dependency on external capital to sustain operations until profitability is achieved.

Growth Trends And Dividend Policy

Growth is currently organic and tied to product adoption in the UK market, with no dividends distributed as the company reinvests all resources into expansion. The lack of historical revenue trends makes it difficult to assess scalability, though the addressable market for fire safety and insulation solutions supports long-term potential if execution risks are managed.

Valuation And Market Expectations

With a market cap of approximately £528,000, Zenova trades as a micro-cap speculative play. The negative beta of -0.529 suggests low correlation to broader markets, typical of early-stage companies with idiosyncratic risk profiles. Investors likely price in high uncertainty around commercialization timelines and competitive pressures.

Strategic Advantages And Outlook

Zenova’s strategic advantages lie in its patented technologies and regulatory tailwinds for fire safety standards. However, the outlook remains highly contingent on securing commercial partnerships and achieving economies of scale. Near-term challenges include cash burn management and proving product efficacy in competitive real-world applications.

Sources

Company filings, London Stock Exchange disclosures

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