investorscraft@gmail.com

Intrinsic ValueEsker S.A. (0RSL.L)

Previous Close£260.00
Intrinsic Value
Upside potential
Previous Close
£260.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Esker SA operates as a SaaS-based document process automation provider, delivering solutions that streamline procure-to-pay and order-to-cash workflows. The company serves diverse industries, including life sciences, building materials, and electronics, with cloud-based tools for supplier management, AP automation, invoice delivery, and collections. Its flagship product, Esker on Demand, enhances efficiency by automating document exchange, while VSI-Fax integrates faxing with enterprise applications. Esker differentiates itself through vertical-specific customization and a strong international presence, particularly in Europe and North America. The company competes in the growing business process automation market, where digital transformation and cost efficiency drive demand. Its hybrid approach—combining SaaS scalability with industry expertise—positions it as a mid-market leader, though it faces competition from larger ERP vendors and niche automation providers. Esker’s focus on user-friendly interfaces and seamless integration with existing systems reinforces its value proposition for SMEs and enterprises alike.

Revenue Profitability And Efficiency

Esker reported revenue of €190.9 million in FY2023, with net income of €14.9 million, reflecting a 7.8% net margin. Operating cash flow stood at €31.5 million, demonstrating robust cash conversion. Capital expenditures of €15.9 million indicate ongoing investments in platform scalability and R&D. The company’s SaaS model supports recurring revenue streams, though margins are tempered by competitive pricing and implementation costs.

Earnings Power And Capital Efficiency

Diluted EPS of €2.45 underscores Esker’s earnings stability, supported by high-margin subscription revenue. The company’s capital-light model is evident in its negative working capital cycle, with efficient receivables management. However, its beta of 1.2 suggests higher volatility relative to the market, likely due to its growth-oriented tech sector exposure.

Balance Sheet And Financial Health

Esker maintains a solid liquidity position with €42.6 million in cash and equivalents against €10.9 million of total debt. The debt-to-equity ratio remains conservative, aligning with its low-leverage strategy. Strong operating cash flow coverage (2.9x debt) provides flexibility for organic growth or strategic acquisitions.

Growth Trends And Dividend Policy

Revenue growth has been steady, driven by SaaS adoption and cross-selling opportunities. The €0.65 dividend per share, yielding ~1.7%, reflects a balanced capital allocation approach, prioritizing reinvestment while returning cash to shareholders. International expansion and product modularity are key growth levers.

Valuation And Market Expectations

At a €1.55 billion market cap, Esker trades at ~8.1x revenue and 104x P/E, pricing in high growth expectations. The premium valuation mirrors sector peers but hinges on sustained SaaS adoption and margin improvement.

Strategic Advantages And Outlook

Esker’s deep domain expertise and hybrid cloud offerings provide defensibility against pure-play competitors. Near-term challenges include macroeconomic sensitivity in SMB spending, but long-term tailwinds from digital transformation and AI-driven automation bolster its outlook.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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