investorscraft@gmail.com

Intrinsic ValueIge+xao S.A. (IGE.PA)

Previous Close210.00
Intrinsic Value
Upside potential
Previous Close
210.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

IGE+XAO SA is a specialized software publisher focused on electrical engineering solutions, operating primarily in France with an international presence. The company develops and markets a suite of CAD, PLM, and simulation software tailored for industries such as automation, aerospace, automotive, and construction. Its flagship products, including SEE System Design and SEE Electrical, enable clients to design, manage, and optimize electrical installations and processes. The company’s niche focus on electrical engineering software differentiates it from broader CAD providers, positioning it as a key player in a specialized segment of the industrial software market. As a subsidiary of Schneider Electric, IGE+XAO benefits from strategic synergies, particularly in industrial automation and energy management, enhancing its credibility and reach in the sector. The company’s software solutions cater to both large enterprises and smaller contractors, ensuring a diversified revenue base. Its emphasis on modular and scalable tools, such as SEE Electrical PLM and SEE Web Catalogue, allows it to serve evolving customer needs in digital transformation and Industry 4.0 adoption.

Revenue Profitability And Efficiency

In FY 2021, IGE+XAO reported revenue of €36.4 million, with net income reaching €7.9 million, reflecting a robust net margin of approximately 21.8%. The company’s operating cash flow stood at €6.3 million, while capital expenditures were modest at €0.5 million, indicating efficient cash generation and disciplined reinvestment. The diluted EPS of €6.07 underscores strong earnings power relative to its market capitalization.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with a high net income margin supported by its asset-light software model. Its capital efficiency is evident in the low capital expenditure requirements relative to operating cash flow, allowing for consistent profitability and cash accumulation. The absence of significant debt further enhances its ability to reinvest in product development or shareholder returns.

Balance Sheet And Financial Health

IGE+XAO maintains a strong balance sheet, with €54.1 million in cash and equivalents against minimal total debt of €2.0 million. This liquidity position provides ample flexibility for growth initiatives or strategic acquisitions. The company’s financial health is further reinforced by its subsidiary status under Schneider Electric, which may offer additional stability.

Growth Trends And Dividend Policy

The company’s growth is tied to industrial digitization trends, particularly in electrical engineering and automation. While revenue growth specifics are not provided, its niche focus and Schneider Electric affiliation suggest steady demand. IGE+XAO paid a substantial dividend of €13.03 per share in FY 2021, signaling a commitment to shareholder returns, though this may limit reinvestment capacity if sustained at high levels.

Valuation And Market Expectations

Given the lack of disclosed market capitalization, valuation metrics cannot be derived. However, the company’s high dividend yield and profitability suggest investor confidence in its cash-generating ability. Its low beta of 0.45 indicates relative insulation from broader market volatility, aligning with its niche market positioning.

Strategic Advantages And Outlook

IGE+XAO’s strategic advantages include its specialized software portfolio, Schneider Electric’s backing, and a strong balance sheet. The outlook is positive, driven by industrial automation trends, though reliance on a niche market may limit scalability. Continued innovation in electrical CAD and PLM solutions will be critical to maintaining its competitive edge in a rapidly evolving digital landscape.

Sources

Company description, financial data from disclosed FY 2021 figures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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