investorscraft@gmail.com

Intrinsic ValueCerillion Plc (CER.L)

Previous Close£1,700.00
Intrinsic Value
Upside potential
Previous Close
£1,700.00

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

Cerillion Plc is a specialized software provider catering to the telecommunications sector with its comprehensive billing, charging, and customer relationship management (CRM) solutions. The company operates through four segments—Services, Software, SaaS, and Third-Party—offering products like the Cerillion Enterprise BSS/OSS Suite and Cerillion Skyline, which support 5G monetization, digital transformation, and IoT applications. Its solutions are tailored for telecom operators, MVNOs, and multi-service providers, positioning Cerillion as a niche player in the telecom software ecosystem. The company’s focus on pre-integrated, end-to-end solutions allows it to serve clients seeking efficiency in subscription management and convergent billing. With a strong presence in the UK and international markets, Cerillion competes by delivering scalable, cloud-ready platforms that address evolving industry demands, such as real-time analytics and network asset management. Its expertise in telecom-specific software differentiates it from broader enterprise software vendors, reinforcing its market position as a trusted partner for digital transformation in communications services.

Revenue Profitability And Efficiency

Cerillion reported revenue of £43.8 million (GBp 4,375 million) for the period, with net income of £15.3 million (GBp 1,526 million), reflecting a healthy net margin of approximately 35%. Operating cash flow stood at £11.2 million (GBp 1,121 million), supported by efficient operations and modest capital expenditures of £0.2 million (GBp 20,700). The company’s profitability metrics underscore its ability to monetize its software and services effectively.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 52p highlights its earnings power, driven by high-margin software and SaaS offerings. With minimal debt (£2.8 million) and robust cash reserves (£29.9 million), Cerillion maintains strong capital efficiency, reinvesting selectively to sustain growth while generating consistent returns. Its asset-light model and recurring revenue streams contribute to stable cash flow generation.

Balance Sheet And Financial Health

Cerillion’s balance sheet is solid, with £29.9 million in cash and equivalents against £2.8 million in total debt, indicating a net cash position. This financial health provides flexibility for strategic investments or shareholder returns. The low leverage and high liquidity position the company well to navigate market fluctuations or pursue growth opportunities.

Growth Trends And Dividend Policy

Cerillion has demonstrated steady growth, supported by demand for telecom software solutions. The company pays a dividend of 13.2p per share, reflecting a commitment to returning capital to shareholders while retaining sufficient funds for organic expansion. Its focus on SaaS and digital transformation aligns with industry trends, suggesting potential for sustained revenue growth.

Valuation And Market Expectations

With a market cap of approximately £501 million, Cerillion trades at a premium, reflecting investor confidence in its niche positioning and profitability. The beta of 0.621 suggests lower volatility relative to the broader market, appealing to risk-averse investors. Market expectations likely hinge on the company’s ability to scale its SaaS offerings and capture international demand.

Strategic Advantages And Outlook

Cerillion’s strategic advantages lie in its telecom-specific expertise, recurring revenue model, and strong balance sheet. The outlook remains positive, driven by industry tailwinds like 5G adoption and digital transformation. However, competition from larger software vendors and reliance on telecom spending cycles pose risks. The company’s focus on innovation and customer retention will be critical to maintaining its growth trajectory.

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