ME Group International PLC
LSE:MEGP
Intrinsic Value
ME Group International Plc engages in the operation of unattended vending equipment. [ Read More ]
The intrinsic value of one
MEGP
stock under the Base Case scenario is
188.293
GBX.
Compared to the current market price of 163.976 GBX,
ME Group International PLC
is
Undervalued by 13%.
ME Group International PLC's market capitalization is 620.6m GBX.
MEGP stock price is 163.976 GBX.
MEGP stock price (163.976 GBX) is 13% less than its Intrinsic Value (188.293 GBX).
MEGP stock (153.798 GBX) is 6% less than its price (163.976 GBX). Open Relative Valuation
MEGP has upside potential of 26% compared to the average analyst price target.
Open Wall St Estimates
MEGP has positive Net Income for the last twelve months.
MEGP's Revenue has been falling by 1% per year for the last 3 years.
MEGP's Revenue has grown by 15% over the past 12 months.
MEGP has positive Operating Income for the last twelve months.
MEGP's Revenue is forecast to grow at a rate of 9% per year over the next 3 years.
MEGP has positive Gross Profit for the last twelve months.
MEGP has positive three-year average ROIC (Return on Invested Capital): 18%. The company is efficient at using invested capital to generate operating income.
MEGP's short-term assets (169m GBP) exceed its short-term liabilties (102m GBP).
MEGP has positive three-year average ROE (Return on Equity): 20%. The company is efficient at transforming stockholders' equity into net income.
MEGP's ROIC (Return on Invested Capital) for the past 12 months is very high and is equal to 34%.
MEGP's ROE (Return on Equity) for the past 12 months is very high and is equal to 35%.
MEGP has positive Free Cash Flow for the last twelve months.
MEGP's ROE (Return on Equity) has significantly increased in the last 3 years from 5% to 35%.
MEGP's ROIC (Return on Invested Capital) has significantly increased in the last 3 years from 5% to 34%.
MEGP's long-term assets (333m GBP) exceed its long-term liabilties (174m GBP).
MEGP has negative Net Debt. This means that the company has more cash and short-term investments (111m GBP) than debt (50m GBP).
MEGP's D/E (Debt to Equity) is very low and is equal to 0.32.
MEGP's Altman Z-Score is very high and is equal to 3.8.
MEGP earns more than enough operating income (69m GBP) to safely cover interest payments on its debt (1m GBP).
Valuation Backtest
ME Group International PLC
Run backtest to discover the historical profit from buying and selling
MEGP
stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
ME Group International PLC
Balance Sheet Decomposition
ME Group International PLC
| Current Assets | 168.8m |
| Cash & Short-Term Investments | 111.1m |
| Receivables | 24.6m |
| Other Current Assets | 33.1m |
| Non-Current Assets | 163.8m |
| Long-Term Investments | 5.9m |
| PP&E | 118.1m |
| Intangibles | 36.7m |
| Other Non-Current Assets | 3m |
| Current Liabilities | 102.5m |
| Accounts Payable | 57.9m |
| Other Current Liabilities | 44.5m |
| Non-Current Liabilities | 71.1m |
| Long-Term Debt | 50.1m |
| Other Non-Current Liabilities | 20.9m |
Earnings Waterfall
ME Group International PLC
|
Revenue
|
297.7m
GBP
|
|
Cost of Revenue
|
-195m
GBP
|
|
Gross Profit
|
102.6m
GBP
|
|
Operating Expenses
|
-33.7m
GBP
|
|
Operating Income
|
68.9m
GBP
|
|
Other Expenses
|
-18.3m
GBP
|
|
Net Income
|
50.7m
GBP
|
Free Cash Flow Analysis
ME Group International PLC
MEGP Profitability Score
Profitability Due Diligence
ME Group International PLC's profitability score is 65/100. The higher the profitability score, the more profitable the company is.
Score
ME Group International PLC's profitability score is 65/100. The higher the profitability score, the more profitable the company is.
MEGP Solvency Score
Solvency Due Diligence
ME Group International PLC's solvency score is 79/100. The higher the solvency score, the more solvent the company is.
Score
ME Group International PLC's solvency score is 79/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MEGP Price Targets Summary
ME Group International PLC
According to Wall Street analysts, the average 1-year price target for
MEGP
is 206.72 GBX
with a low forecast of 202 GBX and a high forecast of 215.25 GBX.
Shareholder Return
MEGP Price
ME Group International PLC
| Average Annual Return | 22.79% |
| Standard Deviation of Annual Returns | 57.09% |
| Max Drawdown | -65% |
| Market Capitalization | 619.3m GBX |
| Shares Outstanding | 376 086 016 |
| Percentage of Shares Shorted | 60% |
Company Profile
ME Group International PLC
Country
Industry
Market Cap
Dividend Yield
Description
ME Group International Plc engages in the operation of unattended vending equipment. The company is headquartered in Epsom, Surrey and currently employs 860 full-time employees. The firm operates coin-operated automatic photobooths for identification and fun purposes, and a diverse range of vending equipment, including digital photo kiosks, laundry machines, and business service equipment, and amusement machines. The company also operates in the areas of two markets: self-service fresh fruit juice equipment market and the pizza-vending market, which are collectively known as vending equipment for the food service market (Feed.ME). Its geographical segments include Asia, Continental Europe, and the United Kingdom & Ireland. The company has approximately 27,867 photobooths, 5,533 laundry units and 5,173 digital printing kiosks. Its subsidiaries include Jolly Roger (Amusement Rides) Limited, UK MgInvest Investments Limited, Photo-Me (Retail) Limited, UK Photo-Me Limited and other.
Contact
IPO
Employees
Officers
The intrinsic value of one
MEGP
stock under the Base Case scenario is
188.293
GBX.
Compared to the current market price of 163.976 GBX,
ME Group International PLC
is
Undervalued by 13%.
You don't have any saved screeners yet
