investorscraft@gmail.com

Intrinsic ValueESI Group S.A. (ESI.PA)

Previous Close154.00
Intrinsic Value
Upside potential
Previous Close
154.00

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings, market data

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