investorscraft@gmail.com

Intrinsic ValueKinaxis Inc. (KXS.TO)

Previous Close$187.00
Intrinsic Value
Upside potential
Previous Close
$187.00

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

Kinaxis Inc. is a leading provider of cloud-based supply chain management software, serving a diverse global clientele across industries such as technology, aerospace, pharmaceuticals, and retail. The company’s flagship product, Kinaxis, is a SaaS platform that enables advanced planning, inventory management, and real-time decision-making for complex supply chains. By integrating AI and machine learning, the platform helps businesses optimize operations, mitigate disruptions, and enhance agility in volatile markets. Kinaxis differentiates itself through its RapidResponse technology, which offers end-to-end visibility and scenario modeling, positioning it as a critical tool for enterprises navigating global supply chain challenges. The company’s focus on high-growth sectors like life sciences and electronics underscores its strategic alignment with industries demanding robust supply chain solutions. Its subscription-based revenue model ensures recurring income, while professional services provide additional margin opportunities. With a strong presence in North America, Europe, and Asia, Kinaxis competes with larger ERP vendors by offering specialized, scalable solutions tailored to mid-market and enterprise clients.

Revenue Profitability And Efficiency

Kinaxis reported revenue of CAD 483.1 million for the period, reflecting steady growth in its subscription-based model. Net income was modest at CAD 56,000, with diluted EPS of CAD 0.0019, indicating reinvestment in growth initiatives. Operating cash flow stood at CAD 99.2 million, demonstrating healthy cash generation, while capital expenditures were minimal at CAD -4.5 million, suggesting efficient capital deployment.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its high-margin SaaS offerings, though net income remains subdued due to strategic investments. Operating cash flow significantly exceeds net income, highlighting strong non-GAAP profitability. Kinaxis maintains capital efficiency with low capex relative to cash flow, allowing flexibility for R&D and market expansion without excessive leverage.

Balance Sheet And Financial Health

Kinaxis boasts a robust balance sheet with CAD 172.2 million in cash and equivalents, providing ample liquidity. Total debt is manageable at CAD 48.9 million, resulting in a conservative leverage profile. The company’s financial health is further supported by positive operating cash flow, ensuring resilience against macroeconomic uncertainties.

Growth Trends And Dividend Policy

Kinaxis exhibits growth potential through its expanding SaaS platform and global footprint. The company does not pay dividends, opting instead to reinvest cash flows into product innovation and customer acquisition. This aligns with its growth-stage focus, prioritizing scalability over shareholder payouts.

Valuation And Market Expectations

With a market cap of CAD 5.5 billion, Kinaxis trades at a premium, reflecting investor confidence in its cloud-based supply chain solutions. The beta of 0.812 suggests lower volatility relative to the market, appealing to growth-oriented investors. Valuation multiples likely factor in anticipated expansion in high-margin sectors and geographic markets.

Strategic Advantages And Outlook

Kinaxis benefits from its niche expertise in supply chain software, differentiated by real-time analytics and AI-driven insights. The outlook remains positive as global supply chain complexities drive demand for its solutions. Strategic risks include competition from larger ERP providers, but its focused offerings and recurring revenue model position it well for sustained growth.

Sources

Company filings, market 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