Back to catalogue
№ 315 42 filings · 2021-09-10 → 2026-10-01

NEWMARK SECURITY PLC

NWT
Industrial Goods and Services Share price 105p Market cap £9.90m Overall fit 495 /1000

Interesting fit on valuation and growth with a genuine (if indirect) AI-adjacent angle via partnerships with Oracle/Workday/SAP/Legion, but AI exposure is tangential rather than picks-and-shovels, operating leverage is only partial (hardware-plus-SaaS not pure SaaS), and the balance sheet, micro-cap size and governance frictions reduce downside protection. Partial fit for the strategy.

Fair value range 170p–260p Mid case · £20m
Absolute upside +104.1% vs current market cap
Conviction 2/5 confidence in undervalued call
Supports the call
  • Safetell disposal completed Oct 2026 simplifies the equity story and removes loss drag
  • Observable HCM growth (+27% FY26) and ARR expansion (£3.9m) with blue-chip partner accreditations
  • Market cap is below forward HCM revenue on any sensible multiple
Limits the call
  • Micro-cap balance sheet, thin segmental disclosure, and recent related-party disposal
  • Activist shareholder tension and family-executive governance structure
Methodology

Forward EV/EBIT multiple on continuing HCM business, cross-checked with EV/Sales

In one line · bull case

Post-Safetell, Newmark is a focused HCM edge-hardware-plus-SaaS business growing 20%+ with blue-chip partner accreditations and ARR momentum, trading at under 0.5x forward revenue.

In one line · biggest risk

The combination of micro-cap balance-sheet tightness and partner/customer concentration means a single disrupted channel or working-capital squeeze could force a dilutive raise.

Drivers
AI beneficiary 35 /100
Indirect: supplies hardware/data layer into AI-WFM platforms (Legion, Oracle, SAP, Workday) but doesn't itself sell AI software and value capture is small vs. partners.
Operating leverage 55 /100
Mixed hardware/SaaS model with ~38% opex fixed; ARR growing fast off a small base means marginal profitability improving but not yet SaaS-pure.
Earnings vs expectations 60 /100
More beats than misses on HCM KPIs; project-timing misses in Safetell/Access Control have historically muddied headline results.
Growth momentum 70 /100
HCM revenue +27%, HCM N. America +43%, device subscriptions +137% in FY26 with a credible pipeline into FY27.
Moat 35 /100
Integration with Oracle/Workday/SAP/Paychex creates switching costs and certification barriers but still a small vendor among many; limited pricing power.
Earnings quality 55 /100
Clean IFRS reporting, R&D capitalisation per policy, operating cash broadly tracking EBITDA; some reliance on prior-period tax credits.
Management quality 50 /100
Experienced family-led team with consistent strategic communication but related-party Safetell disposal and failed FY25 AGM special resolution are governance watch-points.
Cyclicality 35 /100
Enterprise workforce-management hardware refresh with growing recurring layer — modestly cyclical but not deeply.
Leverage 45 /100
Post-Safetell net debt around £3m on £20m revenue — manageable but tight working capital, overdraft/invoice-finance dependent.
Value-trap signals · 4
  • Related-party disposal of Safetell for nominal £1 consideration with Group funding the exit
  • Chronic working-capital tightness and reliance on invoice-finance facilities
  • Zero dividend history and illiquid AIM micro-cap trading
  • Activist shareholder (Thalassa 21.3%) and defeated AGM special resolution

Newmark Security plc (AIM: NWT) — Investment Research Note

Executive summary

Newmark Security is an AIM-listed UK micro-cap that, following the completed October 2026 disposal of its Safetell physical security business, is now a pure-play Human Capital Management ("HCM") technology company trading as Grosvenor Technology — selling connected timeclock hardware with attached cloud/SaaS services (GT Connect, GT Protect, GT Tablet) into enterprise workforce-management partners including Oracle, SAP, Workday, Paychex/Paycor, Synerion and Legion Technologies. Across the five-year window, HCM revenue has compounded from £9.7m (FY21) to £19.5m (FY26) with North America +43% in FY26, while the loss-making Safetell drag has now been removed and ARR has grown from £0.15m (FY21) to £3.9m (April 2026). The single most important point for valuation today is that the stock trades at a market cap (£10.1m) that is below the post-Safetell HCM business' trailing revenue, with HCM operating profit having grown 30%+ in FY26 and a credible 20–30% top-line trajectory into FY27.

Fair value estimate

Fair value range: 170p – 260p per share, implied market cap £16m – £24m.

Methodology: Forward EV/EBIT multiple on the continuing HCM business (post-Safetell), cross-checked with EV/Sales.

Key assumptions:

  • FY27 HCM revenue £22–24m (vs. £19.5m FY26, management guides "exciting outlook" with tailwinds from three new Tier-1 North American partners 2026-05 FY trading update).
  • Operating margin 10–14% at the HCM level — supported by Grosvenor segment profit of £3.0m on £18.1m FY25 revenue (16.6% segment margin before parent recharges) 2025-09 Final Results; HCM FY26 operating profit grew "more than 30% YoY" 2026-05 trading update.
  • Central EBIT estimate £2.5m–£3.0m FY27.
  • Multiple 8–12x forward EBIT (reflecting hardware/software hybrid, 20% top-line growth, improving ARR mix but small scale).
  • EV range ~£20–£34m, less estimated net debt ~£3m post-Safetell completion (Safetell took £2m of the £4.8m April-2026 net debt with it 2026-07 Disposal of Safetell).

Equity value £17–£31m → 170p–330p; I take a prudent midpoint of ~215p.

Vs. current £10.1m market cap (107.5p): absolute upside to midpoint ~100%; range implied upside +58% to +142%.

Sector context

Classification confirmed: Industrials / Industrial Goods and Services (edge-hardware + software for enterprise workforce management). The quality/growth profile sits above typical industrial-goods peers on growth (HCM revenue +27% FY26) but below on scale and balance-sheet strength. The real peer set is edge-hardware-plus-SaaS workforce/identity vendors rather than classic industrials. Listed peers: Synel Industries (Tel Aviv, direct competitor in time-and-attendance clocks), MITIE/Smiths Group segments on physical workflow (very loose), and software-only peers like The Access Group (private) or Dayforce/UKG (reseller-partners rather than competitors).

Investment thesis (3 bullets)

  1. Pure-play HCM post-Safetell with a 20%+ growth engine and expanding ARR mix — the disposal completed 1 October 2026 removes a loss-making unit (£0.6m FY25 operating loss, £1.6–2.0m of absorbed Group net debt) 2026-07 Disposal of Safetell; 2026-10 Completion; the surviving business grew HCM revenue 27% to £19.5m in FY26 with ARR up 30% YoY on an underlying basis (excluding Mexican customer loss) 2026-01 Interim; 2026-05 FY trading update.
  2. Enterprise channel is genuinely accredited and expanding — Oracle Integrator status gained, SAP integration completed early, Workday certification on track, plus new partnerships with Legion (AI-powered WFM), Paychex-Paycor (post-merger reach), and Synerion extended globally 2025-09 Final Results; 2026-01 Interim. Monthly device subscriptions grew 137% to 97,000 driven by new per-employee-per-month GT Tablet SaaS pricing 2026-05 FY trading update.
  3. Valuation is undemanding — £10.1m market cap vs. ~£20m HCM revenue, ~£3m HCM operating profit, net debt reducing to ~£3m post-disposal. On a forward 10x EBIT, equity should be worth 2x+ the current price even without heroic assumptions 2026-01 Interim financials.

Key risks (3 bullets)

  1. Micro-cap balance sheet is still fragile. Group net debt (excl. leases) rose to £4.8m at April 2026 from £2.1m a year earlier, driven by inventory build and Safetell drawdowns 2026-05 FY trading update. Cash of only £0.4m at H1 FY26 against £3.4m of short-term borrowings 2026-01 Interim. Even post-Safetell, a trading miss would quickly pressure working-capital headroom; the UK invoice-finance facility has been repeatedly extended.
  2. Customer and partner concentration/consolidation risk. The UKG/Paycor example shows how M&A among software partners can disrupt orders mid-year 2025-09 Final Results. The 2026 loss of the large Mexican customer caused reported ARR growth to drop from 30% underlying to 8% headline 2026-05 FY trading update. One partner cycle gone wrong meaningfully moves this business.
  3. Governance / related-party concerns and activist pressure. Thalassa Holdings (21.3%) issued an open letter in October 2025 and the FY25 AGM saw a special resolution (pre-emption disapplication) voted down 46% against 2025-10 Trading Update/Shareholder Letter; 2025-10 AGM Result. The Safetell disposal was to its own Managing Director for £1 (related-party transaction) with £0.3m deferred loan 2026-07 Disposal of Safetell — fair treatment but shareholders should watch capital-allocation discipline. Executive chair + CEO are family-related (Dwek).

Operating leverage

Fixed-cost intensity is moderate, improving as the mix shifts to SaaS/ClaaS. H1 FY26 gross margin was 39.4%; HCM gross margin is higher than Group, offset by lower-margin GT4-Lite hardware. Administrative expenses were £4.4m in H1 FY26 on £11.6m revenue, so roughly 38% of revenue is fixed opex (G&A, R&D, central costs). Incremental ARR drops at close to 70–80% contribution margin given the small marginal cost of adding a cloud subscription. If FY27 revenue beats consensus by 10–20% (so £22–26m vs. ~£22m central), on 40% gross margin and largely fixed overhead growth of ~5%, operating profit could step from the ~£2.5–3m central case to £4–5m — a ~50% EBIT beat for a 10% revenue beat. This is a classic "subscription inflection in a hardware-enabled business" setup, but the leverage is not yet SaaS-pure (ARR £3.9m is still only ~20% of HCM revenue) 2026-01 Interim; 2026-05 FY trading update.

Value-trap signals

  • Repeated weighting to H2 means FY visibility is thin until Q3 — easy to over-promise on D2E pipeline that converts slowly.
  • Related-party-transaction disposal of Safetell at nominal consideration — the Group paid out £1.6m-£2.0m to settle Safetell obligations rather than receiving proceeds, a drag on cash.
  • Chronic working-capital tightness — net cash of £0.4m against £3.4m short-term borrowings at H1 FY26, requiring additional £1m trade credit and $1m US RCF uplift post-period 2026-05 FY trading update.
  • Zero dividend history and a 5-year monthly share-price range of 95p–130p with ultra-thin liquidity.
  • Governance tension (activist shareholder, failed AGM resolution, family executive team).

Not a classic value trap (growth and ARR are real) but these friction points justify a discount vs. a scaled HCM SaaS peer.

Earnings vs. expectations

Reviewing results across the window:

  • FY24 (10 Sep 2024): Revenue up 10% to £22.3m, HCM +7%, Safetell +23% — broadly in line with 14 May 2024 pre-announcement; EBITDA +50% to £2.2m. In line / modest beat on margin.
  • H1 FY25 (31 Jan 2025): Revenue -1%, loss widened to £0.4m, Access Control delays — miss vs. prior AGM-statement expectation that both divisions would deliver full-year growth. Full year ended 3% ahead (£23m) — slight beat vs. own flagged risk.
  • H1 FY26 (15 Jan 2026): HCM +20%, ARR +30%, Group profit swung positive — beat vs. own guidance of continued H2 weighting; management stated full-year profit would be ahead of prior year.
  • FY26 pre-close (21 May 2026): Group revenue £26m (+13%), HCM +27%, HCM OP +30% — beat at HCM level, offset by Safetell slippages (£1.2m H2 project revenue pushed into FY27).

Summary: more beats than misses on HCM, but the complication has been the Safetell drag and timing slippages that masked underlying progress. Post-disposal, the signal-to-noise ratio on earnings should improve. Pattern suggests slight tendency to beat on recurring-revenue KPIs and miss on project/timing items — a classic small-cap profile.

Conviction

Conviction: 2 (low).

Anchors: (1) The disposal of Safetell is a done, documented event removing a loss-making drag and simplifying the equity story; (2) HCM revenue and ARR growth are observable and consistent with disclosed partner-channel wins; (3) Market cap is a small fraction of the forward business value on any reasonable multiple, giving a wide margin of safety on a conservative range.

Limits: (1) Thin financial disclosure for a pure-play run-rate — segmental HCM operating profit is only partially disclosed, forcing estimates with wide ranges; (2) Micro-cap balance sheet, activist shareholder, related-party disposal and family-executive overlap create execution and governance risk that is hard to size from filings alone.

Filings consulted · 46

Every document the LLM read for this note. Click any row to open the source.

  1. 2026-10-01Completion OF Disposal OF Safetell2026-10-01_9800185_completion-of-disposal-of-safetell.md0.75
  2. 2026-07-29Disposal OF Safetell Limited2026-07-29_9692252_disposal-of-safetell-limited.md0.75
  3. 2026-05-21Full Year Trading Update2026-05-21_9579962_full-year-trading-update.md0.85
  4. 2026-01-15Half Year Financial Report2026-01-15_9354393_half-year-financial-report.md0.77
  5. 2026-01-09Notice OF Interim Results2026-01-09_9342885_notice-of-interim-results.md0.77
  6. 2025-10-23Result OF Agm2025-10-23_9190452_result-of-agm.md0.26
  7. 2025-10-23Agm Statement2025-10-23_9188403_agm-statement.md0.34
  8. 2025-10-15Update RE Response TO Shareholder Letter2025-10-15_9171290_update-re-response-to-shareholder-letter.md0.72
  9. 2025-10-08Trading Update And Response TO Shareholder Letter2025-10-08_9158686_trading-update-and-response-to-shareholder-letter.md0.55
  10. 2025-09-19Posting OF Annual Report And Notice OF Agm2025-09-19_9120015_posting-of-annual-report-and-notice-of-agm.md0.62
  11. 2025-09-04Final Results2025-09-04_9087903_final-results.md0.65
  12. 2025-08-11Notice OF Results And Investor Presentation2025-08-11_9042245_notice-of-results-and-investor-presentation.md0.46
  13. 2025-05-20Full Year Trading Update2025-05-20_8886247_full-year-trading-update.md0.55
  14. 2025-03-18Trading Update2025-03-18_8783541_trading-update.md0.55
  15. 2025-01-31Half Year Report2025-01-31_8714743_half-year-report.md0.58
  16. 2025-01-23Investor Presentation Via Investor Meet Company2025-01-23_8701943_investor-presentation-via-investor-meet-company.md0.46
  17. 2025-01-13Notice OF Interim Results2025-01-13_8684247_notice-of-interim-results.md0.58
  18. 2024-10-22Result OF Agm2024-10-22_8501829_result-of-agm.md0.20
  19. 2024-10-22Agm Statement2024-10-22_8499961_agm-statement.md0.26
  20. 2024-09-26Investor Presentations2024-09-26_8440284_investor-presentations.md0.32
  21. 2024-09-20Posting OF Annual Report And Notice OF Agm2024-09-20_8429183_posting-of-annual-report-and-notice-of-agm.md0.43
  22. 2024-09-10Final Results2024-09-10_8407814_final-results.md0.45
  23. 2024-09-02Notice OF Results And Investor Presentation2024-09-02_8393545_notice-of-results-and-investor-presentation.md0.32
  24. 2024-05-14Full Year Trading Update2024-05-14_8193870_full-year-trading-update.md0.38
  25. 2024-01-25Half Year Report2024-01-25_8005403_half-year-report.md0.41
  26. 2023-12-21Notice OF Interim Results2023-12-21_7955370_notice-of-interim-results.md0.41
  27. 2023-10-31Result OF Agm2023-10-31_7850964_result-of-agm.md0.14
  28. 2023-10-31Agm Statement2023-10-31_7848925_agm-statement.md0.18
  29. 2023-10-02Posting OF Annual Report And Notice OF Agm2023-10-02_7789317_posting-of-annual-report-and-notice-of-agm.md0.24
  30. 2023-09-26Final Results2023-09-26_7777244_final-results.md0.25
  31. 2023-09-13Notice OF Results And Investor Presentation2023-09-13_7751811_notice-of-results-and-investor-presentation.md0.17
  32. 2023-05-17Year End Trading Update2023-05-17_7529977_year-end-trading-update.md0.21
  33. 2023-02-28Result OF Agm2023-02-28_7280840_result-of-agm.md0.07
  34. 2023-02-28Agm Statement2023-02-28_7237643_agm-statement.md0.10
  35. 2023-02-03Investor Presentation2023-02-03_7354634_investor-presentation.md0.17
  36. 2023-01-31Half Year Report2023-01-31_7288604_half-year-report.md0.23
  37. 2023-01-30Posting OF Annual Report And Notice OF Agm2023-01-30_7286668_posting-of-annual-report-and-notice-of-agm.md0.24
  38. 2023-01-23Final Results2023-01-23_7473451_final-results.md0.25
  39. 2022-11-302022 Annual Report Amp Accounts Update2022-11-30_7264195_2022-annual-report-amp-accounts-update.md0.24
  40. 2022-10-27Trading Update2022-10-27_7160817_trading-update.md0.21
  41. 2022-10-242022 Annual Report Amp Accounts Update2022-10-24_7156241_2022-annual-report-amp-accounts-update.md0.24
  42. 2022-05-24Year End Trading Update2022-05-24_6975121_year-end-trading-update.md0.21
  43. 2022-01-27Half Year Report2022-01-27_6996531_half-year-report.md0.23
  44. 2021-11-10Result OF Agm Amp Capital Reorganisation Completion2021-11-10_6692052_result-of-agm-amp-capital-reorganisation-completion.md0.07
  45. 2021-10-15Trading Update Agm Investor Meet Capital Reorg2021-10-15_6813280_trading-update-agm-investor-meet-capital-reorg.md0.21
  46. 2021-09-10Final Results2021-09-10_6774438_final-results.md0.10

This research note was authored by a large language model after reading 42 regulatory filings published between 2021-09-10 and 2026-10-01. Each citation refers to a specific RNS announcement in the underlying data set. The note is an opinion, not advice. Do your own work before risking capital.