investorscraft@gmail.com

Intrinsic ValuePricer AB (publ) (0H38.L)

Previous Close£4.01
Intrinsic Value
Upside potential
Previous Close
£4.01

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Pricer AB is a leading provider of electronic shelf label (ESL) solutions, operating primarily in Sweden, France, Italy, the United States, and Norway. The company specializes in digital pricing tags, including graphic and segment displays, as well as cloud-based management platforms like Pricer Plaza and The Pricer platform. These solutions enable retailers to automate pricing, streamline inventory management, and enhance in-store digital experiences. Pricer serves a global clientele through direct sales and reseller networks, positioning itself as a key player in the retail technology hardware sector. The company’s focus on scalable, integrated systems allows it to cater to both large retail chains and smaller enterprises, reinforcing its competitive edge in a growing market driven by digital transformation. With a strong presence in Europe and expanding operations internationally, Pricer leverages its technological expertise to maintain a differentiated market position in the ESL industry.

Revenue Profitability And Efficiency

Pricer reported revenue of SEK 2.56 billion for the fiscal year, with net income of SEK 131.9 million, reflecting a net margin of approximately 5.2%. Operating cash flow stood at SEK 30.3 million, though capital expenditures of SEK -84.2 million indicate ongoing investments in growth. The company’s ability to generate positive earnings despite significant capex underscores its operational efficiency.

Earnings Power And Capital Efficiency

Diluted EPS of SEK 0.81 highlights Pricer’s earnings power, supported by its scalable ESL solutions. The company’s capital efficiency is evident in its ability to maintain profitability while investing in platform development and market expansion. However, the modest operating cash flow relative to net income suggests some working capital intensity.

Balance Sheet And Financial Health

Pricer’s balance sheet shows SEK 489.2 million in cash and equivalents against total debt of SEK 597.6 million, indicating a manageable leverage position. The liquidity cushion provides flexibility, though the debt level warrants monitoring given the company’s growth-oriented capex. The absence of dividends aligns with reinvestment priorities.

Growth Trends And Dividend Policy

Pricer’s growth is driven by increasing adoption of ESL solutions in retail, supported by its cloud-based platforms. The company does not currently pay dividends, opting instead to reinvest cash flows into R&D and market expansion. This strategy aligns with its focus on capturing long-term opportunities in digital retail infrastructure.

Valuation And Market Expectations

With a market capitalization of approximately SEK 993.6 million and a beta of 1.07, Pricer is viewed as a moderately volatile growth stock. The valuation reflects expectations for continued expansion in the ESL market, though execution risks and competitive pressures remain key considerations for investors.

Strategic Advantages And Outlook

Pricer’s strategic advantages lie in its proprietary technology and established retail partnerships. The outlook is positive, supported by global trends toward retail automation. However, success will depend on sustaining innovation and scaling operations efficiently in a competitive landscape.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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