investorscraft@gmail.com

Intrinsic ValueGrupo Ezentis, S.A. (0QIH.L)

Previous Close£0.08
Intrinsic Value
Upside potential
Previous Close
£0.08

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

Grupo Ezentis, S.A. is a specialized infrastructure services provider operating primarily in telecommunications and energy sectors across Latin America, Spain, and the European Union. The company generates revenue through engineering, installation, and maintenance services for telecom networks (fiber optics, mobile base stations) and energy infrastructure (smart grids, high-voltage lines). Its diversified service portfolio includes security systems, GIS localization, and water/waste management, catering to telecom operators, utilities, and industrial clients. Ezentis holds a niche position as an integrated solutions provider in emerging markets, where infrastructure modernization and maintenance demand is growing. The company differentiates itself through technical expertise in multi-service network management and OSS development for telecom operators. However, its regional concentration in Latin America exposes it to macroeconomic volatility and currency risks, while competition remains intense from global engineering firms and local players.

Revenue Profitability And Efficiency

In FY2024, Grupo Ezentis reported revenue of €13.9 million but sustained a net loss of €1.7 million, reflecting operational challenges in its core markets. The negative operating cash flow of €1.7 million and minimal capital expenditures (€57k) suggest constrained liquidity for growth initiatives. With a diluted EPS of -€0.0034, profitability metrics indicate ongoing restructuring needs to improve cost efficiency in project execution and service delivery.

Earnings Power And Capital Efficiency

The company's negative earnings and cash flow generation highlight significant challenges in converting infrastructure service contracts into sustainable profits. Low capital expenditures imply limited investment in productivity-enhancing technologies, potentially affecting long-term competitiveness. The capital-light model for maintenance services hasn't yet translated to positive returns, suggesting underutilized assets or pricing pressures in core markets.

Balance Sheet And Financial Health

Ezentis maintains a modest balance sheet with €1.2 million in cash against €424k of total debt, indicating low leverage but limited liquidity buffers. The €56.8 million market capitalization appears disconnected from fundamental metrics, possibly reflecting speculative positioning. Working capital constraints are evident from negative operating cash flows, requiring careful monitoring of receivables and contract profitability.

Growth Trends And Dividend Policy

With no dividend distribution and consecutive losses, Ezentis appears focused on stabilizing operations rather than shareholder returns. Growth prospects depend on securing larger infrastructure maintenance contracts and expanding smart grid services, though the FY2024 performance shows limited traction. The lack of capex investment raises questions about capacity to capture market opportunities in renewable energy infrastructure modernization.

Valuation And Market Expectations

The stock's high beta (1.955) reflects extreme volatility and speculative trading patterns. Market valuation at 4x revenue appears optimistic given persistent losses, suggesting expectations of turnaround or strategic repositioning. Investors seem to price potential contract wins in Latin America's telecom infrastructure sector rather than current financial performance.

Strategic Advantages And Outlook

Ezentis's technical expertise in multi-service networks provides a foundation for smart city infrastructure projects, but execution risks remain elevated. The outlook hinges on improving contract margins in core markets while diversifying into higher-growth energy transition services. Success requires disciplined cost management and strategic partnerships to offset limited scale versus global competitors in the infrastructure services space.

Sources

Company description, financial metrics from London Stock Exchange filings

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