investorscraft@gmail.com

Intrinsic ValueBasware Oyj (0DP4.L)

Previous Close£39.85
Intrinsic Value
Upside potential
Previous Close
£39.85

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Basware Oyj operates in the software services sector, specializing in networked purchase-to-pay (P2P) solutions and e-invoicing services. The company serves a diverse clientele across industries such as healthcare, energy, public sector, manufacturing, and finance, offering integrated solutions for procurement, accounts payable, and receivable automation. Its platform enhances operational efficiency by digitizing and streamlining financial workflows, reducing manual errors, and improving compliance. Basware’s market position is strengthened by its Nordic roots, where e-invoicing adoption is high, but it also competes globally against larger enterprise software providers. The company differentiates itself through deep domain expertise in financial automation and a focus on interoperability, enabling seamless integration with ERP systems. However, it faces challenges in scaling against well-capitalized competitors in North America and Asia. Basware’s revenue model combines software subscriptions, transaction fees, and professional services, providing recurring income streams while maintaining exposure to cyclical enterprise IT spending.

Revenue Profitability And Efficiency

In FY 2021, Basware reported revenue of €153.2 million, reflecting its mid-tier scale in the P2P software market. The company posted a net loss of €14.2 million, with diluted EPS of -€0.98, indicating ongoing profitability challenges despite positive operating cash flow of €20.4 million. Capital expenditures of €8.4 million suggest moderate reinvestment needs, typical for SaaS businesses scaling their platforms.

Earnings Power And Capital Efficiency

Basware’s negative net income underscores margin pressures, likely from competitive pricing and integration costs. However, its operating cash flow positivity signals underlying earnings potential, with cash conversion supported by subscription-based revenue. The balance between growth investments and profitability remains a key focus, as the company navigates expansion in fragmented regional markets.

Balance Sheet And Financial Health

The company held €31.1 million in cash against €83.9 million of total debt, indicating a leveraged position. This debt load, while manageable given the recurring revenue model, could constrain flexibility if profitability does not improve. Liquidity appears adequate for near-term obligations, but sustained cash generation will be critical to deleveraging.

Growth Trends And Dividend Policy

Basware’s growth is tied to digital transformation trends in financial operations, though its FY 2021 performance showed limited top-line momentum. The dividend of €2.11 per share appears anomalous given the net loss, possibly reflecting a one-time distribution. Investors should scrutinize sustainability, as the payout ratio is incongruent with current earnings.

Valuation And Market Expectations

With no disclosed market cap, valuation metrics are unclear. The stock’s low beta (0.27) suggests relative insulation from market volatility, but investor sentiment likely hinges on turnaround prospects in profitability and competitive positioning.

Strategic Advantages And Outlook

Basware’s niche expertise in P2P automation and e-invoicing provides a defensible position, but execution risks persist. Success depends on upselling existing clients, expanding in underpenetrated markets, and improving margins through scale. Macro headwinds in enterprise software spending could delay progress, though long-term digitization tailwinds remain favorable.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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