investorscraft@gmail.com

Intrinsic ValueEleco Plc (ELCO.L)

Previous Close£148.00
Intrinsic Value
Upside potential
Previous Close
£148.00

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

Eleco Plc operates in the software application sector, specializing in CAD architecture, construction estimating, and building information management solutions. The company serves a diverse clientele across the UK, Scandinavia, Germany, and other international markets, offering niche products like Arcon Evo, Bidcon, and IconSystem. Its software portfolio caters to architects, engineers, and construction professionals, emphasizing collaborative design, project management, and asset maintenance. Eleco differentiates itself through vertical-specific tools such as Staircon for staircase design and Tilos for time-location planning, addressing specialized needs in the AEC (Architecture, Engineering, and Construction) industry. The company’s hybrid model combines perpetual licenses with recurring SaaS revenue, supplemented by training and consultancy services. Despite competition from larger players like Autodesk and Nemetschek, Eleco maintains a defensible position by focusing on mid-market and regional customers, where its localized support and modular offerings resonate. Its long-standing presence since 1895 underscores institutional knowledge, though growth depends on scaling cloud adoption and expanding in North America.

Revenue Profitability And Efficiency

Eleco reported revenue of £32.4 million (GBp 3,239m) for the period, with net income of £3.3 million (GBp 333m), reflecting a 10.3% net margin. Operating cash flow stood at £9.0 million (GBp 896m), indicating strong cash conversion. Capital expenditures were minimal (£85k), suggesting asset-light operations. The company’s profitability metrics are stable, though revenue growth appears modest relative to broader SaaS industry benchmarks.

Earnings Power And Capital Efficiency

Diluted EPS of GBp 0.04 highlights modest earnings power, with ROIC likely constrained by the company’s niche focus. The low beta (0.419) suggests limited sensitivity to market volatility, typical for small-cap software firms with recurring revenue streams. Operating cash flow covers debt obligations comfortably, but scalability remains a question given the fragmented nature of its target markets.

Balance Sheet And Financial Health

Eleco maintains a robust balance sheet with £14.0 million (GBp 1,397m) in cash and equivalents against £1.5 million (GBp 146m) of total debt, yielding a net cash position. This liquidity supports dividend payments and potential M&A, though the company’s small scale limits aggressive inorganic growth. The absence of significant leverage underscores a conservative financial strategy.

Growth Trends And Dividend Policy

Growth trends are muted, with the dividend payout (GBp 1 per share) representing a yield of ~2.5% at current prices. The lack of explicit revenue guidance or major R&D spend suggests organic growth will rely on cross-selling existing products. Dividend sustainability is supported by free cash flow, but investors may prioritize capital appreciation given the sector’s growth-oriented nature.

Valuation And Market Expectations

At a market cap of £129 million (GBp 12,936m), Eleco trades at ~4x revenue and ~39x net income, aligning with small-cap software peers. The valuation implies modest growth expectations, possibly discounting limited international scale. A low beta suggests the stock is treated as a defensive holding within tech, though rerating would require accelerated SaaS adoption or geographic expansion.

Strategic Advantages And Outlook

Eleco’s deep domain expertise in construction software provides a moat, but reliance on legacy perpetual licenses poses a transition risk to SaaS. Strategic priorities should include cloud migration and partnerships to enhance distribution. Near-term headwinds include macroeconomic sensitivity in construction, while long-term potential hinges on digitization trends in mid-market AEC firms.

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