investorscraft@gmail.com

Intrinsic ValueItesoft S.A. (ITE.PA)

Previous Close9.52
Intrinsic Value
Upside potential
Previous Close
9.52

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Itesoft S.A. operates in the software infrastructure sector, specializing in secure capture and process automation solutions. The company serves a diverse clientele across banking, insurance, manufacturing, and public sectors, with a strong presence in Europe and select international markets. Its product suite includes ITESOFT FreeMind for document processing, ITESOFT W4 BPMN+ for business process management, and Streamline for Invoices, which automates accounts payable workflows. These solutions enhance operational efficiency by integrating with ERP systems and leveraging AI-driven fraud detection. Itesoft differentiates itself through vertical-specific customization, targeting industries with high regulatory and compliance demands. The company’s subsidiary structure under CDML SARL provides strategic stability, while its SaaS offerings, such as ITESOFT Fraud Detection, reflect a shift toward recurring revenue models. Despite competition from larger enterprise software providers, Itesoft maintains a niche position by focusing on mid-market clients requiring tailored automation tools. Its geographic diversification mitigates regional economic risks, though reliance on European markets remains pronounced.

Revenue Profitability And Efficiency

In FY 2023, Itesoft reported revenue of €20.5 million, with net income of €1.1 million, reflecting a net margin of approximately 5.3%. Operating cash flow stood at €2.6 million, though capital expenditures of €3.0 million indicate ongoing investments in product development and infrastructure. The company’s diluted EPS of €0.18 suggests modest but stable earnings power relative to its market capitalization.

Earnings Power And Capital Efficiency

Itesoft’s capital efficiency is underscored by its ability to generate positive operating cash flow despite significant capex outlays. The €6.0 million cash reserve provides liquidity, while total debt of €4.6 million implies a conservative leverage profile. The absence of aggressive leverage supports financial flexibility, though reinvestment in R&D may limit near-term dividend growth.

Balance Sheet And Financial Health

The balance sheet remains robust, with cash and equivalents covering 130% of total debt. A debt-to-equity ratio of approximately 0.75 suggests prudent financial management. Working capital appears sufficient to sustain operations, though the negative free cash flow (€0.4 million) warrants monitoring given cyclical software demand.

Growth Trends And Dividend Policy

Revenue growth has been tempered, likely due to macroeconomic headwinds in core European markets. The €0.40 dividend per share, yielding ~2.1%, signals commitment to shareholder returns but may constrain reinvestment. Future growth hinges on SaaS adoption and expansion in underpenetrated regions like North Africa.

Valuation And Market Expectations

At a market cap of €766.7 million, the stock trades at ~37x revenue and ~712x earnings, suggesting high growth expectations. The low beta (0.41) implies relative insulation from market volatility, though valuation multiples may reflect optimism about automation demand.

Strategic Advantages And Outlook

Itesoft’s vertical expertise and hybrid (license + SaaS) model provide resilience, but competition from global players like UiPath poses risks. Strategic priorities include scaling fraud detection SaaS and leveraging ERP integrations. The outlook remains cautiously optimistic, contingent on execution in international markets and R&D ROI.

Sources

Company filings, Euronext disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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