investorscraft@gmail.com

Intrinsic ValueEsprinet S.p.A. (0NFS.L)

Previous Close£6.25
Intrinsic Value
Upside potential
Previous Close
£6.25

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

Esprinet S.p.A. operates as a wholesale distributor of IT and consumer electronics, serving markets primarily in Italy, Spain, Portugal, and other European regions. The company’s extensive product portfolio spans home, leisure, and office categories, including air conditioning, gaming, networking, and video surveillance, alongside niche segments like 3D printing accessories and measuring instruments. Its diversified offerings cater to a broad clientele, ranging from IT resellers and system integrators to specialized retailers and e-tailers, reinforcing its role as a key intermediary in the technology supply chain. Esprinet’s market position is bolstered by its ability to aggregate demand across fragmented European markets, providing scale efficiencies to vendors and resellers alike. While the IT distribution sector is highly competitive, the company differentiates itself through a comprehensive product range and regional expertise, particularly in Southern Europe. However, its reliance on third-party manufacturers and fluctuating demand cycles in consumer electronics exposes it to margin pressures and inventory risks. Strategic partnerships with leading technology vendors and a focus on value-added services, such as logistics and technical support, help mitigate these challenges.

Revenue Profitability And Efficiency

Esprinet reported revenue of EUR 4.14 billion for the latest fiscal period, with net income of EUR 21.52 million, reflecting thin operating margins typical of the wholesale distribution sector. Operating cash flow stood at EUR 2.78 million, while capital expenditures were EUR -5.98 million, indicating restrained reinvestment activity. The company’s diluted EPS of EUR 0.43 underscores modest but stable earnings generation.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by the low-margin nature of IT distribution, though its scale and regional footprint provide some pricing leverage. Capital efficiency appears moderate, with cash from operations barely covering capital expenditures, suggesting limited flexibility for aggressive growth initiatives without additional financing.

Balance Sheet And Financial Health

Esprinet maintains a solid liquidity position, with cash and equivalents of EUR 216.25 million against total debt of EUR 262.28 million, reflecting a manageable leverage profile. The balance sheet suggests prudent financial management, though the debt level warrants monitoring given the cyclicality of its business.

Growth Trends And Dividend Policy

Growth trends are likely tied to broader IT and consumer electronics demand, which has seen volatility in recent years. The company’s dividend payout of EUR 0.40 per share indicates a commitment to shareholder returns, though sustainability depends on maintaining stable cash flows in a competitive environment.

Valuation And Market Expectations

With a market capitalization of approximately EUR 200.65 million and a beta of 1.18, Esprinet is viewed as a moderately volatile play on European IT distribution. The valuation reflects market skepticism about long-term margin expansion, given sector headwinds and competitive pressures.

Strategic Advantages And Outlook

Esprinet’s strategic advantages lie in its regional expertise and diversified product suite, which provide resilience against sector downturns. However, the outlook remains cautious due to margin pressures and reliance on macroeconomic conditions. Success will hinge on optimizing logistics, expanding value-added services, and potentially consolidating its market position through acquisitions.

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