investorscraft@gmail.com

Intrinsic ValueEMIS Group plc (EMIS.L)

Previous Close£1,922.00
Intrinsic Value
Upside potential
Previous Close
£1,922.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

EMIS Group plc is a UK-based leader in connected healthcare software, serving healthcare professionals through its EMIS Health and EMIS Enterprise segments. The company specializes in integrated care technology, catering to primary, community, acute, and social care markets under the NHS framework. Its EMIS Health segment provides clinical software solutions, while EMIS Enterprise targets B2B healthcare technology, including medicines management, life sciences, and patient-facing digital services. EMIS operates prominent platforms like Patient.info, Patient Access, and EMIS Web, which streamline patient engagement, medication management, and clinical workflows. The company’s Pinnacle brand supports community pharmacies with service management solutions, while ProScript optimizes pharmacy dispensing processes. EMIS holds a strong position in the UK healthcare IT sector, leveraging its deep integration with NHS systems and a trusted reputation among healthcare providers. Its dual-segment approach balances stable public sector contracts with growth opportunities in digital health innovation, reinforcing its role as a critical infrastructure provider in the UK’s healthcare ecosystem.

Revenue Profitability And Efficiency

In FY 2022, EMIS reported revenue of £175.4 million (GBp), with net income of £33.2 million (GBp), reflecting a steady operational performance. Diluted EPS stood at 0.52 (GBp), supported by disciplined cost management. Operating cash flow was robust at £46.2 million (GBp), while capital expenditures were modest at £7.1 million (GBp), indicating efficient reinvestment for growth.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to generate consistent cash flows, with operating cash flow covering capital expenditures comfortably. EMIS maintains a capital-light model, focusing on software and services rather than heavy infrastructure, which enhances return on invested capital. Its net income margin of ~18.9% demonstrates effective profitability in the healthcare IT space.

Balance Sheet And Financial Health

EMIS exhibits a strong balance sheet, with £45.9 million (GBp) in cash and equivalents and minimal total debt of £4.4 million (GBp). This low leverage provides flexibility for strategic investments or acquisitions. The company’s financial health is further reinforced by its positive operating cash flow and conservative debt profile.

Growth Trends And Dividend Policy

EMIS has demonstrated stable growth, supported by recurring revenue from NHS contracts and digital health adoption. The company paid a dividend of 0.42 (GBp) per share in FY 2022, reflecting a commitment to shareholder returns. Future growth may hinge on expanding its patient-facing platforms and leveraging NHS digital transformation initiatives.

Valuation And Market Expectations

With a market cap of ~£1.23 billion (GBp), EMIS trades at a premium reflective of its entrenched position in UK healthcare IT. Investors likely value its recurring revenue streams and alignment with NHS digital priorities. The negative beta (-0.129) suggests low correlation to broader market volatility, appealing to defensive investors.

Strategic Advantages And Outlook

EMIS benefits from high switching costs due to deep NHS integration and a trusted brand. Its focus on digital front-end services (e.g., Patient Access) positions it well for healthcare’s shift toward patient-centric care. Challenges include reliance on public sector spending and competition from agile tech entrants. However, its hybrid B2B-B2C model and cash flow stability underpin a resilient outlook.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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