investorscraft@gmail.com

Intrinsic ValueEnea AB (publ) (0RP6.L)

Previous Close£72.50
Intrinsic Value
Upside potential
Previous Close
£72.50

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

Enea AB (publ) operates as a specialized software provider catering to high-demand industries such as telecommunications, cybersecurity, medical devices, and aerospace. The company’s core revenue model is built on licensing and subscription-based software solutions, including 5G data management, network traffic optimization, and real-time operating systems. Its flagship products, such as Enea Stratum Network Data Layer and Enea Unified Data Manager, are critical for telecom operators managing next-generation networks, while its cybersecurity offerings like Enea Digital Identity address growing data protection needs. Enea’s market position is strengthened by its deep expertise in embedded systems and network virtualization, serving global clients with mission-critical infrastructure demands. The company competes in a niche segment where technical complexity and reliability are paramount, differentiating itself through high-performance, scalable solutions tailored for telecom and IoT applications. With a focus on innovation, Enea continuously expands its portfolio to include emerging technologies like SD-WAN and 5G edge computing, reinforcing its role as a trusted partner for network operators and enterprises requiring secure, low-latency connectivity solutions.

Revenue Profitability And Efficiency

In its latest fiscal year, Enea reported revenue of SEK 904 million, with net income of SEK 143 million, reflecting a net margin of approximately 15.8%. The company generated SEK 279 million in operating cash flow, demonstrating solid cash conversion efficiency. Capital expenditures of SEK 93 million indicate ongoing investments in product development and infrastructure, aligning with its growth strategy in high-margin software segments.

Earnings Power And Capital Efficiency

Enea’s diluted EPS of SEK 6.96 underscores its earnings capability, supported by a capital-light software model. The company maintains a disciplined approach to R&D and sales investments, optimizing returns on capital. Its ability to generate consistent operating cash flow relative to net income highlights efficient working capital management and a recurring revenue base from software licenses and maintenance contracts.

Balance Sheet And Financial Health

Enea’s balance sheet remains稳健, with SEK 162 million in cash and equivalents against total debt of SEK 303 million. The manageable leverage and strong cash flow generation provide flexibility for strategic initiatives. The absence of dividends suggests a focus on reinvesting profits into growth opportunities, including potential acquisitions or technology enhancements.

Growth Trends And Dividend Policy

Enea’s growth is driven by increasing demand for 5G infrastructure and cybersecurity solutions, with its software playing a pivotal role in network optimization. The company does not currently pay dividends, prioritizing reinvestment in innovation and market expansion. Historical performance indicates steady revenue growth, supported by its diversified product portfolio and global customer base.

Valuation And Market Expectations

With a market capitalization of approximately SEK 1.7 billion, Enea trades at a premium reflective of its niche expertise and growth potential in telecom software. Investors likely value its positioning in high-growth segments like 5G and edge computing, though competitive pressures and technology obsolescence risks remain key considerations.

Strategic Advantages And Outlook

Enea’s strategic advantages lie in its deep domain expertise, long-standing customer relationships, and focus on high-performance networking solutions. The outlook remains positive, supported by secular trends in 5G adoption and cybersecurity demand. However, execution risks and competition from larger software vendors could influence future performance. The company’s ability to innovate and scale its solutions will be critical to sustaining growth.

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