RE: Leak/Tip Sheet15 Jun 2021 13:31
The consistent pre-tax profits recorded over the past four financial years also highlights the value creation for shareholders. In the 2020 financial year, Tek recorded a 23 per cent return on invested capital (ROIC) and 27 per cent return on assets (RoA).
Moreover, if you mark the stake in Belluscura to market value and factor in the recent post-money fundraises for Salarius and Lucyd, Tek is set to report another record NAV at the forthcoming interim results to 31 May 2021. I estimate NAV of $47.3m (including intangibles of $0.8m), or 25p a share, buoyed by $8.8m of investment gains on Belluscura and $1.7m uplifts on the holdings in Salarius and Lucyd.
NAV could be even higher as I haven’t factored in any revaluation of Guident which could prove to be a conservative assumption.
Tek Capital's portfolio fair value estimate
Portfolio company
Carrying value 30 November 2020
Estimated carrying value 31 May 2021
Value per share
Proportion of shares held
Guident
$22.1m
$22.1m
11.9p
100%
Lucyd
$2.7m
$3.8m
2.0p
100%
Salarius
$3.6m
$4.2m
2.3p
97%
Belluscura
$2.1m
$12.6m
6.8p
15%
Smart Food Tek
$0.04m
$0.04m
0.0p
100%
Portfolio fair value
$42.7m
23.0p
Convertible loan notes held
$0.8m
0.4p
Net cash
$3.0m
1.6p
Total net tangible NAV
$46.5m
25.1p