investorscraft@gmail.com

Intrinsic ValueESI Group S.A. (0GM9.L)

Previous Close£153.98
Intrinsic Value
Upside potential
Previous Close
£153.98

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

ESI Group SA operates in the software application sector, specializing in virtual prototyping solutions that cater to industries such as aeronautics, automotive, and energy. The company’s core revenue model is built on licensing its proprietary simulation software, complemented by consulting, technical support, and training services. Its product portfolio includes advanced solutions like SimulationX, SYSWELD, and PAM-STAMP, which enable engineers to optimize design and manufacturing processes through high-fidelity multiphysics simulations. ESI Group holds a niche position in the virtual prototyping market, leveraging its deep domain expertise to serve clients in highly regulated and technically demanding industries. The company’s focus on predictive engineering and early-stage design assessments differentiates it from general-purpose simulation software providers. Its global footprint, with operations across Europe, the Americas, and Asia-Pacific, allows it to address diverse industrial challenges while maintaining a competitive edge in innovation and customer-specific solutions.

Revenue Profitability And Efficiency

In FY 2022, ESI Group reported revenue of €133.9 million, with net income of €15.4 million, reflecting a net margin of approximately 11.5%. The company generated €7.3 million in operating cash flow, though capital expenditures of €1.6 million indicate moderate reinvestment needs. The absence of total debt and a cash position of €41.6 million underscore a conservative financial approach.

Earnings Power And Capital Efficiency

ESI Group’s diluted EPS of €2.63 demonstrates its ability to convert revenue into shareholder returns efficiently. The company’s capital-light model, with minimal debt and reliance on software licensing, supports high incremental margins. However, operating cash flow of €7.3 million suggests room for improvement in cash conversion relative to net income.

Balance Sheet And Financial Health

The company maintains a robust balance sheet, with €41.6 million in cash and no debt, providing significant liquidity and flexibility. This strong financial position allows ESI Group to invest in R&D or pursue strategic acquisitions without leveraging its capital structure.

Growth Trends And Dividend Policy

ESI Group’s growth is driven by demand for virtual prototyping in industrial applications, though its revenue base remains modest. The company does not pay dividends, opting to reinvest earnings into product development and market expansion. Its zero-dividend policy aligns with its focus on long-term technological leadership.

Valuation And Market Expectations

With a market cap of €880 million, ESI Group trades at a premium, reflecting investor confidence in its niche software solutions and growth potential. The low beta of 0.376 suggests relative insulation from broader market volatility, though its valuation hinges on sustained innovation and industry adoption.

Strategic Advantages And Outlook

ESI Group’s deep expertise in multiphysics simulation and virtual prototyping positions it well in high-value industrial segments. The company’s challenge lies in scaling its solutions while maintaining technological differentiation. Its debt-free balance sheet and global reach provide a solid foundation for strategic initiatives, but execution will be critical to capturing growth in evolving manufacturing and design landscapes.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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