investorscraft@gmail.com

Intrinsic ValueRevenio Group Oyj (0KFH.L)

Previous Close£20.82
Intrinsic Value
Upside potential
Previous Close
£20.82

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

Revenio Group Oyj operates as a specialized health technology company focused on ophthalmic diagnostics, serving a global market with innovative devices for detecting glaucoma, macular degeneration, diabetic retinopathy, and cataracts. Its product portfolio includes tonometers like iCare IC100 and IC200, self-measurement tools such as iCare HOME, and advanced imaging devices like iCare EIDON AF and DRSplus. The company also offers Oculo, a comprehensive eye care software platform integrating telehealth and data analytics, enhancing clinical workflows. Revenio differentiates itself through precision diagnostics and remote monitoring capabilities, positioning it as a leader in digital eye health solutions. With a strong presence in Europe and international markets, the company capitalizes on rising demand for early disease detection and telemedicine, supported by an aging population and increasing prevalence of chronic eye conditions. Its vertically integrated approach—combining hardware, software, and data—strengthens its competitive moat in the medical equipment sector.

Revenue Profitability And Efficiency

Revenio reported revenue of €103.5 million for the period, with net income of €18.5 million, reflecting a solid profit margin. Operating cash flow stood at €23.9 million, indicating efficient cash generation, while capital expenditures were modest at €1.2 million, suggesting disciplined reinvestment. The company’s ability to convert revenue into free cash flow underscores operational efficiency.

Earnings Power And Capital Efficiency

Diluted EPS of €0.69 demonstrates Revenio’s earnings power, supported by high-margin diagnostic devices and software solutions. The company’s capital-light model, evidenced by low capex relative to cash flow, enhances return on invested capital. Its focus on scalable technologies like Oculo further amplifies capital efficiency.

Balance Sheet And Financial Health

Revenio maintains a robust balance sheet with €20.7 million in cash and equivalents against €12.8 million in total debt, indicating liquidity strength. The conservative leverage profile and positive net cash position provide flexibility for strategic investments or M&A in the growing digital health space.

Growth Trends And Dividend Policy

The company’s growth is driven by increasing adoption of its diagnostic tools and telehealth solutions, aligned with global healthcare digitization trends. A dividend of €0.4 per share reflects a commitment to shareholder returns, balanced against reinvestment needs for innovation and market expansion.

Valuation And Market Expectations

With a market cap of €720.5 million and a beta of 1.485, Revenio trades at a premium, reflecting investor confidence in its niche leadership and growth potential. The valuation incorporates expectations for sustained demand in ophthalmic diagnostics and software-enabled care delivery.

Strategic Advantages And Outlook

Revenio’s strategic edge lies in its integrated product ecosystem and first-mover advantage in remote eye diagnostics. The outlook remains positive, supported by tailwinds in preventive healthcare and telemedicine, though competition and regulatory risks warrant monitoring.

Sources

Company description, financial metrics, and market data provided in the input.

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