investorscraft@gmail.com

Intrinsic ValueEnSilica plc (ENSI.L)

Previous Close£50.00
Intrinsic Value
Upside potential
Previous Close
£50.00

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

EnSilica plc operates in the semiconductor industry, specializing in the design and supply of mixed-signal application-specific integrated circuits (ASICs) and core IP products for cryptography, radar, and communications systems. The company serves a diverse clientele, including automotive Tier 1 suppliers, industrial enterprises, and large software companies, leveraging a B2B model that emphasizes proprietary hardware development. Its offerings cater to high-growth sectors such as automotive, industrial automation, healthcare, and communications, positioning EnSilica as a niche player in custom semiconductor solutions. The company’s market position is bolstered by its expertise in mixed-signal ASICs, a segment requiring specialized engineering capabilities. While it competes with larger semiconductor firms, EnSilica differentiates itself through tailored solutions and close collaboration with clients. Its geographic reach spans the UK and international markets, supported by a network of representatives and distributors. The company’s focus on innovation and application-specific designs provides a competitive edge in addressing complex technological demands across its target industries.

Revenue Profitability And Efficiency

EnSilica reported revenue of 25,266,000 GBp for FY 2024, reflecting its core business activities in semiconductor design and IP licensing. However, the company posted a net loss of 182,000 GBp, with diluted EPS at -0.0023 GBp, indicating profitability challenges. Operating cash flow stood at 4,270,000 GBp, suggesting reasonable cash generation despite capital expenditures of 927,000 GBp. The balance between revenue and operational costs highlights inefficiencies or investment phases impacting bottom-line performance.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS indicate limited earnings power in the current fiscal year. However, positive operating cash flow suggests underlying operational viability. Capital expenditures, though modest, point to ongoing investments in R&D or infrastructure. The interplay between cash flow and profitability metrics underscores a transitional phase, possibly driven by project timelines or market adoption cycles for its semiconductor solutions.

Balance Sheet And Financial Health

EnSilica maintains a balanced financial position with 5,156,000 GBp in cash and equivalents against total debt of 6,118,000 GBp. The manageable debt level and liquidity position provide flexibility, though the net loss warrants monitoring. The absence of dividends aligns with a reinvestment strategy, focusing on growth and technological development rather than shareholder payouts.

Growth Trends And Dividend Policy

Revenue trends and market positioning suggest growth potential in specialized semiconductor markets, though profitability remains a hurdle. The company does not currently pay dividends, redirecting resources toward business expansion and innovation. Future growth may hinge on securing larger design wins and scaling its IP portfolio in high-demand applications like automotive and industrial systems.

Valuation And Market Expectations

With a market cap of approximately 30.9 million GBp and a beta of 0.492, EnSilica is viewed as a relatively stable but small-cap player in the semiconductor sector. The lack of profitability may weigh on valuation multiples, though its niche expertise and cash flow generation could attract investors betting on long-term semiconductor demand.

Strategic Advantages And Outlook

EnSilica’s strategic advantages lie in its specialized ASIC and IP offerings, serving sectors with stringent technical requirements. The outlook depends on its ability to convert design engagements into sustained revenue streams and improve margins. Success in automotive and industrial markets could drive future profitability, but execution risks and competitive pressures remain key considerations.

Sources

Company filings, London Stock Exchange data

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