investorscraft@gmail.com

Intrinsic ValueAnemoi International Limited (AMOI.L)

Previous Close£1.50
Intrinsic Value
Upside potential
Previous Close
£1.50

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

Anemoi International Limited operates in the financial services sector, specifically targeting small and medium-sized financial institutions through its subsidiary, id4 AG. The company provides software and digital solutions designed to enhance operational efficiency and digital transformation for its clients. Despite being a relatively new entrant, incorporated in 2020, Anemoi aims to carve a niche in a competitive market by focusing on tailored technological solutions that address the unique challenges faced by smaller financial entities. The company’s positioning as a provider of specialized digital tools allows it to differentiate from larger, more generalized fintech players. However, its status as a shell company suggests a strategic focus on acquisitions or partnerships to scale its offerings. The British Virgin Islands-based firm operates in a sector where regulatory compliance and technological adaptability are critical, requiring continuous innovation to maintain relevance.

Revenue Profitability And Efficiency

Anemoi reported revenue of 136,119 GBp for FY 2023, but its net income stood at a significant loss of -897,145 GBp, reflecting operational challenges. The diluted EPS of -0.0057 further underscores profitability struggles. Operating cash flow was negative at -587,691 GBp, indicating cash burn without corresponding capital expenditures, which were negligible. These metrics suggest inefficiencies in converting revenue into sustainable profitability.

Earnings Power And Capital Efficiency

The company’s negative earnings and operating cash flow highlight weak earnings power. With no capital expenditures reported, Anemoi’s capital efficiency remains unclear, though the absence of debt suggests a clean balance sheet. The lack of profitability raises questions about its ability to generate returns on invested capital in the near term.

Balance Sheet And Financial Health

Anemoi maintains a strong liquidity position with cash and equivalents of 1,591,047 GBp and no debt, providing a cushion against operational losses. The absence of leverage is a positive, but persistent cash burn could erode this advantage if not addressed. The balance sheet reflects a financially stable but operationally challenged entity.

Growth Trends And Dividend Policy

Growth trends are muted, with revenue insufficient to offset losses. The company does not pay dividends, aligning with its focus on reinvesting limited resources into operations or potential acquisitions. Given its shell company status, future growth may hinge on strategic transactions rather than organic expansion.

Valuation And Market Expectations

With a market cap of 706,689 GBp and negative earnings, traditional valuation metrics are inapplicable. The negative beta of -0.235 suggests low correlation with broader market movements, possibly reflecting its niche focus. Investors likely anticipate strategic shifts or acquisitions to drive future value.

Strategic Advantages And Outlook

Anemoi’s primary advantage lies in its debt-free balance sheet and cash reserves, providing flexibility for strategic moves. However, its outlook remains uncertain due to operational losses and the competitive fintech landscape. Success will depend on its ability to leverage its subsidiary’s offerings or execute value-accretive transactions.

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