investorscraft@gmail.com

Intrinsic ValueEquasens S.A. (0R9T.L)

Previous Close£39.85
Intrinsic Value
Upside potential
Previous Close
£39.85

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

Equasens SA operates as a specialized IT solutions provider for the healthcare sector across Europe, with a strong focus on pharmacy management and patient care optimization. The company’s core revenue model is built on software-as-a-service (SaaS) offerings, including pharmacy management systems (e.g., LGPI, OffiCentral), patient engagement tools (e.g., OffiTag, OffiTouch), and analytics platforms (e.g., My Pilot). Its solutions cater to pharmacies, wholesalers, and healthcare professionals, integrating workflow automation, compliance monitoring, and teleconsultation services. Equasens holds a competitive edge through its comprehensive ecosystem, which enhances operational efficiency for pharmacists while improving patient adherence and outcomes. The company’s subsidiary status under Marque Verte Sante provides strategic stability, and its diversified product portfolio mitigates reliance on any single market segment. With a presence in France and expanding European reach, Equasens is well-positioned in the growing digital healthcare market, where regulatory tailwinds and increasing digitization of pharmacies drive demand for its niche solutions.

Revenue Profitability And Efficiency

Equasens reported revenue of €216.8 million for the fiscal year, with net income of €36.2 million, reflecting a net margin of approximately 16.7%. The company generated €61.59 million in operating cash flow, demonstrating strong cash conversion from operations. Capital expenditures of €18.42 million indicate ongoing investments in product development and infrastructure, aligning with its SaaS-driven growth strategy.

Earnings Power And Capital Efficiency

Diluted EPS stood at €2.39, underscoring the company’s ability to translate top-line growth into shareholder returns. The beta of 0.64 suggests lower volatility relative to the broader market, which may appeal to risk-averse investors. Equasens’ capital efficiency is further evidenced by its ability to fund growth while maintaining profitability, though detailed ROIC figures are unavailable.

Balance Sheet And Financial Health

The company holds €18.43 million in cash and equivalents against total debt of €69.27 million, indicating moderate leverage. Its balance sheet appears manageable, with operating cash flow covering interest obligations comfortably. The absence of liquidity concerns supports continued R&D and potential M&A activity in the fragmented healthcare IT space.

Growth Trends And Dividend Policy

Equasens has demonstrated consistent growth, supported by recurring SaaS revenue and cross-selling opportunities across its product suite. A dividend of €1.25 per share reflects a commitment to returning capital, though the payout ratio remains conservative, allowing reinvestment for expansion. The company’s focus on digitizing European pharmacies positions it to capitalize on long-term sector trends.

Valuation And Market Expectations

With a market cap of €754.6 million, Equasens trades at a premium relative to traditional healthcare IT peers, likely due to its niche focus and recurring revenue model. Investors appear to price in sustained mid-single-digit growth, though geopolitical and regulatory risks in Europe warrant monitoring.

Strategic Advantages And Outlook

Equasens benefits from deep domain expertise, a sticky customer base, and regulatory tailwinds favoring healthcare digitization. Its integrated solutions and cross-platform synergies create barriers to entry for competitors. Near-term challenges include integration risks from acquisitions and macroeconomic pressures, but the company’s focus on high-margin software and patient-centric innovation supports a positive long-term outlook.

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