investorscraft@gmail.com

Intrinsic ValueAxway Software S.A. (AXW.PA)

Previous Close27.50
Intrinsic Value
Upside potential
Previous Close
27.50

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

Axway Software SA is a global infrastructure software publisher specializing in digital integration and API management solutions. The company’s flagship AMPLIFY platform delivers application integration, API management, managed file transfer, and B2B-EDI solutions, catering to industries such as automotive, financial services, healthcare, and retail. By focusing on visibility, intelligence, and security across digital ecosystems, Axway enables enterprises to optimize operations, mitigate risks, and enhance performance. Its managed cloud services further strengthen its value proposition, positioning it as a trusted partner for digital transformation. Operating across the Americas, Europe, and Asia Pacific, Axway competes in the fragmented enterprise software market by emphasizing interoperability and scalability. While it faces competition from larger players like IBM and MuleSoft, its specialized integration tools and sector-specific expertise allow it to carve out a niche. The company’s hybrid deployment options and focus on regulated industries provide resilience against pure-cloud competitors. Axway’s long-standing client relationships and recurring revenue model underscore its stability in a dynamic sector.

Revenue Profitability And Efficiency

In FY 2023, Axway reported revenue of €319.0 million, with net income of €35.8 million, reflecting a net margin of approximately 11.2%. Operating cash flow stood at €32.1 million, supported by disciplined cost management. Capital expenditures were modest at €2.4 million, indicating efficient allocation of resources toward growth and maintenance. The company’s profitability metrics suggest a balanced approach between reinvestment and earnings retention.

Earnings Power And Capital Efficiency

Axway’s diluted EPS of €1.47 demonstrates its ability to convert revenue into shareholder returns. The company’s operating cash flow coverage of capital expenditures (13.3x) highlights strong capital efficiency. With no dividend payouts, earnings are retained for strategic initiatives, including product development and potential M&A, reinforcing its focus on long-term value creation.

Balance Sheet And Financial Health

Axway maintains a conservative balance sheet with €16.7 million in cash and equivalents against total debt of €116.2 million. The debt level appears manageable given its cash flow generation, though investors may monitor leverage ratios closely. The absence of dividends aligns with its strategy to prioritize organic growth and debt management.

Growth Trends And Dividend Policy

Axway’s revenue growth is driven by demand for digital integration tools, particularly in regulated sectors. The company has not adopted a dividend policy, opting instead to reinvest profits into R&D and market expansion. This aligns with its focus on sustaining innovation in a competitive software landscape.

Valuation And Market Expectations

With a market cap of €800.5 million and a beta of 0.41, Axway is perceived as a lower-volatility player in the software sector. Its valuation reflects expectations of steady growth, supported by recurring revenue streams and niche market positioning. Investors likely weigh its moderate growth prospects against its profitability and cash flow stability.

Strategic Advantages And Outlook

Axway’s strategic advantages lie in its specialized integration solutions and hybrid deployment model, which appeal to enterprises with complex IT environments. The company’s outlook hinges on its ability to expand its cloud offerings while maintaining profitability. Regulatory tailwinds in data security and interoperability could further bolster demand for its products.

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