investorscraft@gmail.com

Intrinsic ValueEkinops S.a. (0QSV.L)

Previous Close£2.36
Intrinsic Value
Upside potential
Previous Close
£2.36

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

EKINOPS S.A. operates in the communication equipment sector, specializing in advanced telecommunications solutions for telecom operators and enterprises. The company’s core offerings include the Ekinops360 optical transport and OTN switch solution, OneAccess physical and virtualized access platforms, and Compose software-defined networking tools. These products cater to the growing demand for high-speed, scalable, and virtualized network infrastructure, positioning EKINOPS as a niche player in optical transport and network access solutions. The company serves a global clientele, with a strong presence in France, leveraging its expertise in optical and software-defined networking to address evolving telecom needs. Despite competition from larger players, EKINOPS differentiates itself through integrated hardware and software solutions tailored for service providers and enterprises seeking flexible, high-performance networking. Its focus on innovation and virtualization aligns with industry trends toward cloud-native architectures and 5G deployment, though its market share remains modest compared to multinational competitors.

Revenue Profitability And Efficiency

EKINOPS reported revenue of €117.7 million for the latest fiscal period, reflecting its mid-scale position in the telecom equipment market. However, the company posted a net loss of €6.95 million, with diluted EPS of -€0.26, indicating profitability challenges. Operating cash flow stood at €20.8 million, suggesting some operational efficiency, though capital expenditures of €9.9 million highlight ongoing investment needs.

Earnings Power And Capital Efficiency

The negative net income and EPS underscore earnings pressure, likely due to competitive pricing or R&D costs. Positive operating cash flow signals underlying cash generation, but reinvestment requirements and modest scale may limit near-term earnings expansion. The absence of dividends aligns with the company’s focus on reinvesting cash flows into growth initiatives.

Balance Sheet And Financial Health

EKINOPS maintains a balanced liquidity position with €46.4 million in cash and equivalents against €31.4 million in total debt. This suggests manageable leverage, though the net loss warrants monitoring. The company’s ability to fund operations and investments appears stable, supported by its cash reserves and operating cash flow.

Growth Trends And Dividend Policy

Growth prospects hinge on demand for optical transport and virtualized access solutions, particularly in 5G and enterprise networks. The lack of dividends reflects a reinvestment strategy, with capital allocated toward product development and market expansion. Revenue trends will depend on adoption of its Ekinops360 and OneAccess platforms in a competitive landscape.

Valuation And Market Expectations

With a market cap of €105.4 million, EKINOPS trades at a modest valuation, reflecting its niche position and recent losses. Investors likely await clearer profitability signals or growth acceleration, given the sector’s competitive dynamics and capital intensity.

Strategic Advantages And Outlook

EKINOPS’s strengths lie in its integrated optical and software-defined networking solutions, catering to evolving telecom needs. However, scale limitations and profitability challenges pose risks. The outlook depends on execution in high-growth segments like virtualization and edge networking, alongside cost management to achieve sustainable earnings.

Sources

Company filings, market 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