investorscraft@gmail.com

Intrinsic ValueTalenom Oyj (0RQI.L)

Previous Close£2.57
Intrinsic Value
Upside potential
Previous Close
£2.57

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

Talenom Oyj operates in the specialty business services sector, providing comprehensive accounting, advisory, and financial management solutions tailored for small and medium-sized enterprises (SMEs) across Finland, Sweden, and other international markets. The company’s core revenue model is built on subscription-based digital accounting services, including invoicing, payroll, and financial monitoring, supplemented by value-added offerings such as legal consultancy, financing, and banking services. Its proprietary platforms—Talenom Online, Talenom App, and Talenom Link—enhance operational efficiency for clients by digitizing workflows and integrating financial data. Positioned as a one-stop financial partner for SMEs, Talenom differentiates itself through a hybrid approach combining software automation with expert advisory support. The company competes in a fragmented market, leveraging its regional expertise and scalable technology to capture growth in the Nordic SME sector, where demand for outsourced financial services is rising due to increasing regulatory complexity and digital transformation trends.

Revenue Profitability And Efficiency

In its latest fiscal year, Talenom reported revenue of €126.2 million, reflecting its steady demand among SMEs. Net income stood at €6.1 million, with diluted EPS of €0.13, indicating moderate profitability. Operating cash flow was robust at €29.2 million, supported by recurring revenue streams, while capital expenditures were minimal at €1.4 million, underscoring the asset-light nature of its software-driven model.

Earnings Power And Capital Efficiency

The company’s earnings power is anchored in its high-margin digital services, though net income margins remain modest at approximately 4.8%. Capital efficiency is evident in its low capex requirements, with operating cash flow comfortably covering investments. However, the beta of 1.249 suggests earnings volatility relative to the market, likely tied to cyclical SME spending and regional economic conditions.

Balance Sheet And Financial Health

Talenom’s balance sheet shows €8.7 million in cash against €96.3 million in total debt, indicating leveraged positioning. The debt load is manageable given stable cash flows, but investors should monitor refinancing risks. The liquidity position appears adequate, with no immediate solvency concerns.

Growth Trends And Dividend Policy

Growth is driven by organic expansion in existing markets and potential cross-border SaaS adoption. The company pays a dividend of €0.10 per share, signaling confidence in cash flow sustainability, though the payout ratio remains conservative to fund further digital initiatives.

Valuation And Market Expectations

With a market cap of €163.9 million, Talenom trades at a revenue multiple of ~1.3x, aligning with niche software-enabled service providers. The elevated beta implies market expectations of cyclical sensitivity, offset by long-term digital transformation tailwinds.

Strategic Advantages And Outlook

Talenom’s integrated platform and regional SME focus provide defensible advantages. Near-term challenges include macroeconomic pressures on SME budgets, but its hybrid model positions it well for sustained demand as financial outsourcing grows. Execution on technology upgrades and international scaling will be key to unlocking higher valuations.

Sources

Company filings, London Stock Exchange 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