AMO AMO GBX Ords 1p Ords Amino Technologies PLC 04631 true 4631 55048000 55048195 GB00B013SN63 18 5 2012 8 28 7 53.75 54.50 29588300.00 -1.75 -1.75 53.00 56.00 55.01 53.18 53.18 183000 60.00 23 4 2012 0 0 0 38.00 21 6 2011 0 0 0 55.01 53.75 53.75 55.01 53.18 45.00 -3.2558138 53.75 -1.75 -1.75 20 5 2012 4 4 37 LSE London Stock Exchange Europe/London 480 990 18 5 2012 8 0 0 18 5 2012 16 30 0 T 55.50 0.00 0 55.12 55.01 55.01 55.01 -0.49 2000 55.01 55.01 55.01 55.01 55.01 55.01 -0.49 0 55.01 55.01 55.01 55.01 55.01 55.01 -0.49 0 55.01 55.01 55.01 55.01 55.01 55.01 -0.49 0 55.01 55.01 55.01 54.00 55.01 54.00 -1.50 3000 55.01 54.00 54.00 54.00 55.01 54.00 -1.50 50000 55.01 54.00 54.00 54.00 55.01 54.00 -1.50 100000 55.01 54.00 54.00 54.00 55.01 53.55 -1.50 20000 55.01 53.55 54.00 54.00 55.01 53.55 -1.50 0 55.01 53.55 54.00 54.00 55.01 53.55 -1.50 0 55.01 53.55 54.00 54.00 55.01 53.55 -1.50 0 55.01 53.55 54.00 54.00 55.01 53.55 -1.50 0 55.01 53.55 54.00 54.00 55.01 53.55 -1.50 0 55.01 53.55 54.00 54.00 55.01 53.55 -1.50 0 55.01 53.55 54.00 53.18 55.01 53.18 -2.32 5000 55.01 53.18 53.18 53.18 55.01 53.18 -2.32 3000 55.01 53.18 53.18 53.18 55.01 53.18 -2.32 0 55.01 53.18 53.18 53.75 55.01 53.18 -1.75 183000 55.01 53.18 53.18 POUND STERLING GBP 2.15 2.292 2.481 2.219 10.685 11.386 4.074 4.51 5.023 4.275 2.19 2.424 2.7 5.705 6.287 7.1 2.722 3.172 3.7 18.402 -137.821 29.588 40.61 44.34 4.709 5.557 6.7 18.863 18.008 20.569 11.414 9.672 8.022 13.567 12.48 10.541 .605 .537 .39 .244 .573 2.717 3.222 3.7 2.026 1.434 .56 1.834 31.651 .649 -.429 18.9 32.061 0 52.837 58.574 60.8 2012 2013 2014 2011 NRM 18 05 2012 15 41 08 53.18 53 54.5 3000 S LQJLQT9VSQ 183000 178000 5000 0

Amino Technologies plc (AMO)

ISR viewAfter a problematic FY09, when the company suffered supply chain problems, Amino is definitely back on the growth track. The company has established a strong position in IPTV set top boxes, and looks to have established a market leading position in set top boxes for OTT (over the top) services delivered to TV sets using broadband connectivity, where it has developed a high-spec Intel powered product and gained a major contract with Telecom Italia.

Share price53.75p
Market cap.£29.6m

Share prices shown are the latest closing price. Data supplied by Morningstar © 2009 Morningstar. All Rights Reserved.

Financials

Year end November
Profit & Loss 		November 2008
A
£m		November 2009
A
£m		November 2010
A
£m		November 2011
A
£m		 November 2012
E
£m		November 2013
E
£m
Revenue £m 31.925.344.051.8 50.355.3
Adj EBITDA £m 2.2-4.40.74.5 6.06.6
Adj EBIT £m 1.4-5.81.01.8 2.73.2
Reported PBT 2.2-8.7-0.9-0.6 2.63.1
PBT before exceptionals and AAG 2.2-5.90.91.7 2.63.1
Fully adj PBT 2.3-5.81.11.8 2.73.2
NOPAT £m 1.0-4.30.81.3 2.02.4
Reported EPS 4.0-16.0-0.6-0.4 4.85.7
EPS before exceptionals and AAG 2.9-8.01.22.3 3.64.2
Fully adj EPS 3.0-7.81.42.4 3.74.4
Dividend per share p 0.00.00.02.0 2.32.6
 
Cash flow & Balance sheet
Operating cash flow 0.2-0.2-3.613.7 4.85.2
Free Cash flow £m 0.2-1.5-4.111.6 1.51.8
FCF per share p 0.4-2.8-7.221.4 2.73.4
Capex -1.8-2.4-2.9-2.7 -3.1-3.1
Acquisitions -0.9-2.80.00.0 0.00.0
Net cash flow -2.0-5.3-5.511.6 0.60.9
Shares issued 0.30.00.0-1.1 0.00.0
Net cash 14.49.03.614.1 14.815.7
 
Metrics November 2008
A		November 2009
A		November 2010
A		November 2011
A		 November 2012
E		November 2013
E
Revenue growth -1.1%-20.7%73.9%17.8% -3.0%10.0%
Adj EBITDA growth 56.8%-303.2%-117.0%496.7% 35.1%9.8%
Adj EBIT growth 93.7%-515.4%-117.8%69.2% 54.8%18.0%
Adj PBT growth 55.1%-354.7%-118.2%67.8% 54.2%18.0%
Adj EPS growth 57.0%-358.4%-117.5%75.6% 54.2%18.0%
Dividend growth 15.0%13.0%
Adj EBIT margins 4.4%-23.1%2.4%3.4% 5.4%5.8%
Operating cash conversion 7.2%4.5%-477.2%308.1% 79.2%79.1%
Capex/Depreciation 239.0%171.0%194.0%99.0% 92.0%90.0%

Recent analysis