Data is not available at this time.
ESI Group SA operates in the software application sector, specializing in virtual prototyping solutions that cater to industries such as aerospace, automotive, and energy. The company’s core revenue model is built on licensing its proprietary simulation software, complemented by consulting, technical support, and training services. Its flagship products, including SimulationX, SYSWELD, and PAM-STAMP, enable engineers to optimize design and manufacturing processes through high-fidelity multiphysics simulations. ESI Group differentiates itself by offering integrated solutions that reduce physical prototyping costs and accelerate time-to-market for clients. The company serves a global clientele, with a strong presence in Europe and expanding footprints in the Americas and Asia Pacific. Its niche focus on predictive engineering tools positions it as a key player in the simulation software market, competing with larger firms by emphasizing specialized, industry-tailored solutions. The demand for virtual prototyping is growing as industries prioritize digital transformation, providing ESI Group with opportunities to expand its market share. However, the competitive landscape requires continuous innovation to maintain its technological edge.
In FY 2022, ESI Group reported revenue of €133.9 million, reflecting its ability to monetize its software and services effectively. Net income stood at €15.4 million, translating to a diluted EPS of €2.63, indicating solid profitability. Operating cash flow was €7.3 million, though capital expenditures of €1.6 million suggest moderate reinvestment in the business. The absence of total debt highlights a conservative financial approach.
The company’s earnings power is underscored by its net income margin of approximately 11.5%, demonstrating efficient cost management. With no debt and €41.6 million in cash and equivalents, ESI Group maintains a strong liquidity position, enabling flexibility for strategic investments or acquisitions. The lack of dividends suggests a focus on reinvesting earnings into growth initiatives.
ESI Group’s balance sheet is robust, with €41.6 million in cash and equivalents and no debt, reflecting a conservative capital structure. This financial health provides stability and room for strategic maneuvers, such as R&D investments or market expansion. The company’s asset-light model and strong liquidity position mitigate operational risks.
Revenue growth trends are tied to the adoption of virtual prototyping solutions across industries. The company does not pay dividends, opting instead to reinvest profits into product development and global expansion. This aligns with its strategy to capitalize on the increasing demand for simulation software in manufacturing and engineering sectors.
With a market capitalization of approximately €879 million and a beta of 0.376, ESI Group is perceived as a relatively stable investment within the technology sector. The valuation reflects investor confidence in its niche market position and growth potential, though competition from larger software providers remains a consideration.
ESI Group’s strategic advantages lie in its specialized software solutions and strong industry partnerships. The outlook is positive, driven by digital transformation trends in key sectors. However, maintaining innovation and expanding its customer base will be critical to sustaining growth in a competitive market.
Company filings, market data
show cash flow forecast
| Fiscal year | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |