investorscraft@gmail.com

Intrinsic ValueANSYS, Inc. (0HG3.L)

Previous Close£388.32
Intrinsic Value
Upside potential
Previous Close
£388.32

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

ANSYS, Inc. is a global leader in engineering simulation software, serving industries such as aerospace, automotive, healthcare, and high-tech. The company’s core revenue model is built on licensing its multiphysics simulation platforms, including ANSYS Workbench, SCADE, and Discovery, alongside maintenance and consulting services. Its software enables engineers to optimize product design by simulating structural, thermal, fluid, and electronic interactions, reducing reliance on physical prototyping. ANSYS holds a dominant position in the simulation software market, competing with firms like Dassault Systèmes and Siemens PLM. Its deep industry expertise, coupled with high switching costs due to embedded workflows, strengthens its competitive moat. The company also invests in high-performance computing and cloud-based solutions to address evolving customer needs. With a strong academic outreach program, ANSYS cultivates long-term user adoption among students and researchers, reinforcing its market leadership.

Revenue Profitability And Efficiency

ANSYS reported FY revenue of $2.54 billion, with net income of $575.7 million, reflecting a net margin of approximately 22.6%. The company’s operating cash flow stood at $795.7 million, demonstrating robust cash generation. Capital expenditures were modest at $44 million, indicating efficient reinvestment relative to revenue. The diluted EPS of $6.55 underscores disciplined cost management and scalability in its software-centric model.

Earnings Power And Capital Efficiency

ANSYS exhibits strong earnings power, driven by high-margin recurring software licenses and maintenance revenue. Its capital efficiency is evident in its low capex-to-revenue ratio (1.7%), typical of asset-light SaaS businesses. The company’s operating cash flow conversion rate (104% of net income) highlights effective working capital management and minimal capital intensity.

Balance Sheet And Financial Health

ANSYS maintains a solid balance sheet with $1.45 billion in cash and equivalents against $865.6 million in total debt, yielding a net cash position. The debt-to-equity ratio is conservative, supported by strong liquidity. The absence of dividends allows for reinvestment in R&D and strategic acquisitions to sustain innovation.

Growth Trends And Dividend Policy

Revenue growth is fueled by demand for simulation in electrification, autonomy, and IoT. ANSYS does not pay dividends, opting to reinvest free cash flow into product development and M&A. Its focus on emerging verticals like healthcare and energy positions it for sustained mid-single-digit organic growth.

Valuation And Market Expectations

With a market cap of $30 billion, ANSYS trades at a premium valuation, reflecting its leadership in simulation software and sticky customer base. Investors likely price in continued margin expansion and cross-selling opportunities, though macroeconomic headwinds could pressure discretionary tech spending.

Strategic Advantages And Outlook

ANSYS benefits from high barriers to entry, deep domain expertise, and a loyal customer base. Its outlook remains positive, supported by secular trends in digital engineering. Risks include competition from open-source tools and slower adoption in cyclical industries. Strategic partnerships with cloud providers could further enhance scalability.

Sources

Company filings, Bloomberg

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