investorscraft@gmail.com

Intrinsic ValueEniro Group AB (publ) (0YG8.L)

Previous Close£0.38
Intrinsic Value
Upside potential
Previous Close
£0.38

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

Eniro Group AB operates as a SaaS-based digital marketing provider, primarily serving small and medium-sized businesses (SMBs) across Sweden, Norway, Denmark, and Finland. The company’s core offerings include local search platforms such as eniro.se, gulesider.no, and krak.dk, alongside digital navigation tools and directory inquiry services. By leveraging its proprietary search engines and mobile applications, Eniro facilitates customer acquisition for SMBs through targeted advertising and lead generation. The company also extends its services to large enterprises through customer support and call center solutions, diversifying its revenue streams. Positioned in the competitive European digital marketing space, Eniro differentiates itself through localized search expertise and a partnership-driven distribution model. However, it faces challenges from global tech giants and shifting advertiser preferences toward programmatic ad platforms. Its market position remains niche, with a focus on Nordic regions where brand recognition and legacy directory services provide a competitive edge.

Revenue Profitability And Efficiency

Eniro reported SEK 951 million in revenue for the latest fiscal period, with net income of SEK 68 million, reflecting a modest but stable profitability margin. Operating cash flow stood at SEK 53 million, indicating efficient working capital management. Capital expenditures of SEK -17 million suggest a lean operational approach, prioritizing maintenance over aggressive expansion.

Earnings Power And Capital Efficiency

The company’s diluted EPS of SEK 0.09 underscores its ability to generate earnings despite operating in a competitive digital advertising landscape. With a beta of 0.524, Eniro exhibits lower volatility compared to the broader market, suggesting steady but subdued earnings power. Its capital efficiency is supported by a focus on SaaS-driven recurring revenue streams.

Balance Sheet And Financial Health

Eniro maintains a conservative balance sheet, with SEK 164 million in cash and equivalents against SEK 43 million in total debt, indicating strong liquidity. The low leverage ratio provides financial flexibility, though the company’s modest market capitalization of SEK 294.8 million limits its ability to pursue large-scale acquisitions or investments.

Growth Trends And Dividend Policy

Growth appears muted, with revenue stability rather than expansion driving performance. The company pays a dividend of SEK 0.04 per share, signaling a commitment to shareholder returns despite its smaller scale. Future growth may hinge on deepening penetration in existing Nordic markets rather than geographic diversification.

Valuation And Market Expectations

Trading at a market cap of SEK 294.8 million, Eniro’s valuation reflects its niche positioning and limited growth prospects. Investors likely view it as a stable, cash-generative business with limited upside, given the competitive pressures in digital marketing and reliance on legacy directory services.

Strategic Advantages And Outlook

Eniro’s regional expertise and SaaS-based model provide resilience, but its long-term outlook depends on adapting to digital advertising trends. Strategic partnerships and potential product innovation could enhance its relevance, though competition from global platforms remains a key risk. The company’s focus on SMBs in Nordic markets offers a defensible, if narrow, niche.

Sources

Company filings, market data

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