investorscraft@gmail.com

Intrinsic ValueTecnotree Oyj (0ONY.L)

Previous Close£0.46
Intrinsic Value
Upside potential
Previous Close
£0.46

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

Tecnotree Oyj operates in the telecom IT solutions sector, providing a comprehensive suite of digital business support systems (BSS) and operational support systems (OSS) tailored for digital service providers. The company’s core offerings include its Digital Commerce Suite and Digital BSS Suite, which enable telecom operators to streamline billing, customer care, and subscription management while monetizing digital services. Tecnotree serves a global clientele across Europe, the Americas, the Middle East, Africa, and Asia Pacific, positioning itself as a key enabler of digital transformation in the telecom industry. Its solutions facilitate seamless order-to-cash processes, VAS consolidation, and marketplace integration, helping operators transition into digital service ecosystems. With a focus on scalability and innovation, Tecnotree competes in a niche but growing segment of telecom software, leveraging its long-standing expertise since its founding in 1978. The company’s market position is reinforced by its ability to support multi-service monetization, though it faces competition from larger enterprise software providers.

Revenue Profitability And Efficiency

Tecnotree reported revenue of €71.6 million for the period, with net income of €8.3 million, reflecting a healthy profit margin. The company’s diluted EPS stood at €0.19, indicating stable earnings per share. Operating cash flow was €11.2 million, though capital expenditures of €10.9 million suggest significant reinvestment in technology and infrastructure. These figures highlight a balanced approach between profitability and growth-oriented spending.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with a net income margin of approximately 11.6%. Its operating cash flow of €11.2 million supports ongoing operations and strategic investments. However, high capital expenditures relative to cash flow indicate a focus on expanding capabilities, which may pressure short-term liquidity but could enhance long-term competitiveness in the digital BSS market.

Balance Sheet And Financial Health

Tecnotree maintains €16.8 million in cash and equivalents, providing liquidity against total debt of €27.0 million. The debt level is manageable given its cash position and operating cash flow, though leverage remains a consideration. The balance sheet reflects a stable financial position, with sufficient resources to meet near-term obligations while funding growth initiatives.

Growth Trends And Dividend Policy

The company’s growth is tied to digital transformation trends in telecom, with its solutions catering to evolving industry needs. Tecnotree pays a dividend of €0.11 per share, signaling a commitment to shareholder returns despite its growth-focused capital expenditures. Future performance will depend on its ability to expand its customer base and enhance its product suite in competitive markets.

Valuation And Market Expectations

With a market capitalization of €127.0 million and a beta of 1.89, Tecnotree is viewed as a higher-risk, growth-oriented investment. The current valuation reflects expectations for continued expansion in digital telecom solutions, though investor sentiment may be influenced by sector volatility and execution risks in scaling operations globally.

Strategic Advantages And Outlook

Tecnotree’s deep expertise in telecom BSS and its global footprint provide strategic advantages in a digitizing industry. The company is well-positioned to benefit from increasing demand for agile monetization platforms, though competition and high capex requirements pose challenges. Its outlook remains cautiously optimistic, contingent on successful execution and market adoption of its solutions.

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