investorscraft@gmail.com

Intrinsic ValueAxactor ASA (0QIG.L)

Previous Close£6.52
Intrinsic Value
Upside potential
Previous Close
£6.52

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

Axactor ASA is a specialized debt management company operating across Sweden, Finland, Germany, Italy, Norway, and Spain. The company focuses on three core segments: Non-performing Loans (NPL), Real Estate Owned (REO), and Third-Party Collection. Its primary revenue model involves purchasing distressed debt portfolios at discounted rates and managing collections through amicable negotiations or legal enforcement. Additionally, Axactor engages in accounts receivable management and real estate asset investments tied to debt recovery. The firm operates in a competitive and highly regulated financial services sector, where its expertise in NPL resolution and pan-European presence provide a strategic advantage. Axactor’s market positioning is reinforced by its ability to leverage data analytics and legal frameworks to maximize recovery rates, catering to both financial institutions and corporate clients seeking efficient debt resolution. The company’s diversified geographic footprint mitigates regional economic risks while capitalizing on varying regulatory environments across Europe.

Revenue Profitability And Efficiency

Axactor reported revenue of NOK 130.5 million for the period, though it posted a net loss of NOK 79.5 million, reflecting challenges in profitability. Operating cash flow stood at NOK 139.2 million, indicating reasonable liquidity generation despite negative earnings. Capital expenditures were minimal at NOK -3.1 million, suggesting a lean operational structure focused on debt collection rather than asset-heavy investments.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -NOK 0.26 underscores current earnings weakness, likely due to high operational costs or write-downs in its NPL portfolios. However, its operating cash flow remains positive, demonstrating underlying cash-generating ability. The capital-light nature of its business model allows for scalability, though efficiency improvements are needed to translate revenue into sustainable profits.

Balance Sheet And Financial Health

Axactor holds NOK 33 million in cash and equivalents against total debt of NOK 895.2 million, indicating a leveraged balance sheet. The high debt load relative to liquidity may constrain financial flexibility, though the nature of its business—reliant on recurring collections—could support debt servicing. Investors should monitor leverage ratios closely given the sector’s sensitivity to economic cycles.

Growth Trends And Dividend Policy

The company has not issued dividends, prioritizing reinvestment in NPL portfolio acquisitions. Growth hinges on expanding its debt purchase pipeline and improving recovery rates. Market conditions, including interest rates and regulatory changes, will significantly influence its ability to scale profitably in fragmented European markets.

Valuation And Market Expectations

With a market cap of NOK 1.79 billion and a beta of 1.1, Axactor is viewed as moderately volatile relative to the market. The negative earnings and high debt suggest cautious investor sentiment, though its niche expertise in distressed debt could attract value-oriented investors if operational turnaround materializes.

Strategic Advantages And Outlook

Axactor’s pan-European footprint and specialized NPL capabilities provide a competitive edge, but execution risks remain. Success depends on optimizing collection efficiency, managing leverage, and navigating regulatory complexities. A rebound in profitability could reposition the firm as a consolidator in the fragmented debt management sector.

Sources

Company filings, London Stock Exchange disclosures

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