investorscraft@gmail.com

Intrinsic ValueSocietatea Energetica Electrica S.A. (ELSA.L)

Previous Close£8.00
Intrinsic Value
Upside potential
Previous Close
£8.00

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

Societatea Energetica Electrica S.A. operates as a key player in Romania's regulated electricity sector, primarily functioning as a distribution network operator and electricity supplier. The company serves critical regions including North Transylvania, South Transylvania, and North Muntenia, ensuring reliable energy delivery to end consumers. Its diversified operations span electricity and gas supply, distribution services, external network maintenance, and electricity generation, positioning it as an integrated utility provider. Electrica holds a dominant market position in its operational territories, benefiting from regulatory frameworks that stabilize revenue streams while maintaining infrastructure investments. The company's strategic focus on network efficiency and customer service reinforces its competitive edge in a sector characterized by high barriers to entry and long-term contracts. As Romania transitions toward renewable energy integration, Electrica's adaptability and infrastructure ownership provide a foundation for sustainable growth.

Revenue Profitability And Efficiency

Electrica reported revenue of RON 8.995 billion for the fiscal year, with net income reaching RON 389.6 million, reflecting a net margin of approximately 4.3%. Operating cash flow stood at RON 700.6 million, supported by stable utility demand and regulated tariffs. Capital expenditures of RON 149.2 million indicate disciplined reinvestment in network reliability and modernization, aligning with long-term operational efficiency goals.

Earnings Power And Capital Efficiency

The company's diluted EPS of RON 4.882 demonstrates its ability to convert revenue into shareholder returns despite sector-specific cost pressures. Electrica's capital structure, with total debt of RON 4.923 billion, is managed within the constraints of a capital-intensive industry, while its cash reserves of RON 454.5 million provide liquidity for near-term obligations and strategic initiatives.

Balance Sheet And Financial Health

Electrica maintains a leveraged balance sheet typical of utilities, with debt levels reflecting infrastructure investment needs. The company's regulated revenue model supports debt servicing, while its cash position and operating cash flow generation mitigate refinancing risks. The balance sheet remains structured to accommodate both cyclical demand and regulatory adjustments.

Growth Trends And Dividend Policy

Growth is tempered by the regulated nature of Electrica's core operations, though opportunities exist in renewable energy integration and grid modernization. The company's dividend payout of RON 0.10228 per share reflects a conservative approach, prioritizing financial stability and reinvestment over aggressive shareholder returns.

Valuation And Market Expectations

With a beta of 0.48, Electrica is perceived as a lower-risk utility stock, appealing to investors seeking stable returns. Market expectations likely center on regulatory developments and the company's ability to navigate energy transition costs while maintaining profitability.

Strategic Advantages And Outlook

Electrica's entrenched market position and regulatory protections provide resilience against volatility. The company is well-positioned to benefit from Romania's energy modernization efforts, though success will depend on balancing infrastructure upgrades with cost management. Long-term prospects hinge on adapting to decarbonization trends without compromising financial stability.

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