investorscraft@gmail.com

Intrinsic ValueReply S.p.A. (0RV0.L)

Previous Close£111.35
Intrinsic Value
Upside potential
Previous Close
£111.35

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

Reply S.p.A. operates as a specialized IT services provider, delivering consulting, system integration, and digital transformation solutions across multiple industries. The company’s core revenue model is built on high-value consulting engagements, proprietary digital platforms like Axulus for IoT and Brick Reply for industrial operations, and recurring managed services. Its offerings span enterprise social networking (TamTamy), AI-driven radiology support (X-RAIS Reply), and supply chain optimization (Logistics Execution Architecture Reply), positioning it as a niche player in Europe’s competitive IT services landscape. Reply differentiates itself through vertical-specific expertise in automotive, healthcare, and logistics, complemented by strategic alliances such as its AWS collaboration. The firm’s focus on integrating emerging technologies—AI, IoT, and data analytics—into industry workflows strengthens its appeal to enterprises undergoing digital transformation. Despite competing with global giants, Reply maintains relevance through agile, sector-tailored solutions and a client base spanning Italy and international markets.

Revenue Profitability And Efficiency

Reply generated €2.33 billion in revenue for FY 2024, with net income of €211.1 million, reflecting a net margin of approximately 9.1%. Operating cash flow stood at €349.4 million, underscoring efficient working capital management. Capital expenditures of €48.4 million suggest moderate reinvestment needs, aligning with its asset-light consulting model. The diluted EPS of €5.65 indicates robust earnings scalability relative to its peer group.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by high-margin digital platform deployments and consulting services, with ROIC likely above sector averages given its low debt and €491.8 million cash position. Its capital efficiency is evident in the 15.4% operating cash flow-to-revenue ratio, though further breakdowns of segment margins would clarify diversification benefits.

Balance Sheet And Financial Health

Reply maintains a strong balance sheet with €491.8 million in cash and equivalents against €188.5 million total debt, yielding a net cash position. The negligible leverage and healthy liquidity profile provide flexibility for strategic acquisitions or R&D investments. Shareholders’ equity appears robust, though detailed asset quality metrics are unavailable.

Growth Trends And Dividend Policy

Organic growth is likely driven by demand for AI and IoT solutions, with the dividend payout (€1.15 per share) representing a conservative ~20% of net income. The policy balances shareholder returns with reinvestment needs, though historical growth rates and buyback activity would contextualize capital allocation priorities.

Valuation And Market Expectations

At a €4.72 billion market cap, Reply trades at ~22.3x trailing earnings, a premium to IT services peers, reflecting its niche positioning and growth potential. The beta of 0.868 suggests lower volatility than the broader market, possibly due to stable enterprise client relationships.

Strategic Advantages And Outlook

Reply’s vertical expertise and proprietary platforms provide defensible moats, while AWS collaboration enhances cloud capabilities. Near-term risks include IT spending cyclicality, but long-term prospects are tied to digital transformation trends. Execution on cross-border expansion and platform adoption will be critical for sustained premium valuation.

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