investorscraft@gmail.com

Intrinsic ValueEVS Broadcast Equipment S.A. (0N9Z.L)

Previous Close£36.59
Intrinsic Value
Upside potential
Previous Close
£36.59

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

EVS Broadcast Equipment SA is a leader in live video technology, serving the global broadcast and media production industry. The company specializes in live replay, slow-motion services, studio production systems, and media workflow management, catering primarily to sports, entertainment, and news content producers. Its product portfolio includes hardware and software solutions like IP routers, media processors, and control systems, ensuring high-quality live production workflows. EVS operates in a niche but critical segment of the broadcast technology market, where reliability and real-time processing are paramount. The company’s strong reputation in live sports broadcasting, combined with its innovative cloud-based and IP-driven solutions, positions it as a trusted partner for major broadcasters and production houses. Despite being in the consumer cyclical sector, EVS maintains a resilient market position due to its specialized offerings and recurring support services.

Revenue Profitability And Efficiency

EVS reported revenue of €198.0 million for the latest fiscal year, with net income of €42.9 million, reflecting a healthy net margin of approximately 21.7%. The company generated €63.9 million in operating cash flow, demonstrating strong cash conversion efficiency. Capital expenditures were modest at €5.8 million, indicating a capital-light business model with disciplined reinvestment.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €3.02 underscores its earnings power, supported by high-margin technology solutions and recurring service revenue. With a robust operating cash flow and minimal debt, EVS exhibits efficient capital allocation, reinvesting selectively while maintaining profitability. Its low beta of 0.473 suggests stable earnings relative to market volatility.

Balance Sheet And Financial Health

EVS maintains a solid balance sheet, with €87.8 million in cash and equivalents and only €12.9 million in total debt, resulting in a net cash position. This strong liquidity profile provides flexibility for strategic investments or shareholder returns. The company’s financial health is further reinforced by its positive operating cash flow and low leverage.

Growth Trends And Dividend Policy

EVS has demonstrated consistent profitability, with a dividend payout of €0.77 per share, reflecting a commitment to returning capital to shareholders. Growth is driven by demand for advanced live production tools and IP-based solutions, though the niche market may limit rapid expansion. The company’s focus on innovation and recurring services supports steady revenue streams.

Valuation And Market Expectations

With a market capitalization of €478.1 million, EVS trades at a premium relative to its earnings, reflecting its specialized market position and cash-rich balance sheet. Investors likely value its stability and niche dominance, though growth expectations may be tempered by the mature broadcast technology sector.

Strategic Advantages And Outlook

EVS’s strategic advantages lie in its technological expertise and strong client relationships in live broadcasting. The shift toward IP-based and cloud solutions presents growth opportunities, while its financial resilience mitigates risks. The outlook remains positive, supported by steady demand for high-quality live production tools and the company’s ability to innovate in a competitive landscape.

Sources

Company filings, London Stock Exchange 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