investorscraft@gmail.com

Intrinsic ValueHMS Networks AB (publ) (0RPZ.L)

Previous Close£403.89
Intrinsic Value
Upside potential
Previous Close
£403.89

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

HMS Networks AB (publ) operates in the industrial communication and Industrial Internet of Things (IIoT) sector, providing connectivity solutions under brands like Anybus, Ewon, IXXAT, and Intesis. The company serves device manufacturers, machine builders, system integrators, and end users with embedded communication modules, gateways, wireless solutions, and cloud-based remote access tools. Its products enable seamless integration across diverse industrial networks, enhancing automation and data exchange in manufacturing, energy, and automotive applications. HMS Networks has established itself as a key player in industrial communication, leveraging its multi-network compatibility and secure remote access solutions to address the growing demand for IIoT connectivity. The company’s focus on interoperability and edge-to-cloud integration positions it well in a market increasingly driven by Industry 4.0 adoption. With a strong presence in Europe and expanding global reach, HMS Networks competes with both niche specialists and broader industrial automation providers, differentiating itself through modular, scalable solutions tailored for industrial environments.

Revenue Profitability And Efficiency

In its latest fiscal year, HMS Networks reported revenue of SEK 3.06 billion, with net income of SEK 309.7 million, reflecting a net margin of approximately 10.1%. The company generated SEK 592 million in operating cash flow, demonstrating solid cash conversion. Capital expenditures were modest at SEK 39 million, indicating efficient reinvestment relative to operational scale. Diluted EPS stood at SEK 6.34, underscoring consistent profitability.

Earnings Power And Capital Efficiency

HMS Networks exhibits robust earnings power, with operating cash flow covering capital expenditures multiple times over. The company’s focus on high-margin industrial communication solutions supports stable returns, though its beta of 1.24 suggests moderate sensitivity to market volatility. The absence of significant leverage-related constraints allows for flexible capital allocation, though total debt of SEK 3.16 billion warrants monitoring in rising-rate environments.

Balance Sheet And Financial Health

The company maintains a conservative liquidity position, with SEK 73.9 million in cash and equivalents. Total debt of SEK 3.16 billion is notable but manageable given steady cash flows. The balance sheet reflects a focus on growth-oriented investments, with no immediate solvency concerns. HMS Networks’ financial health appears stable, supported by its profitable operations and disciplined capital structure.

Growth Trends And Dividend Policy

HMS Networks has demonstrated consistent growth, driven by industrial digitization trends. The company pays a dividend of SEK 4.4 per share, reflecting a commitment to shareholder returns while retaining capital for expansion. Future growth is likely tied to IIoT adoption, though macroeconomic factors could influence near-term performance. The dividend yield, combined with reinvestment in R&D, suggests a balanced approach to capital distribution.

Valuation And Market Expectations

With a market capitalization of SEK 21.05 billion, HMS Networks trades at a premium reflective of its niche leadership in industrial communication. Investors appear to price in sustained IIoT demand, though the beta of 1.24 implies expectations of volatility. The valuation aligns with sector peers, balancing growth prospects against execution risks in a competitive landscape.

Strategic Advantages And Outlook

HMS Networks benefits from its deep expertise in industrial protocols and a diversified product portfolio. Its ability to bridge legacy systems with modern IIoT solutions provides a durable competitive edge. The outlook remains positive, contingent on continued industrial automation adoption, though supply chain and geopolitical risks could pose challenges. Strategic partnerships and innovation will be critical to maintaining momentum.

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