Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, London Stock Exchange data
show cash flow forecast
| Fiscal year | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |