investorscraft@gmail.com

Intrinsic ValueNetwork International Holdings plc (NETW.L)

Previous Close£399.40
Intrinsic Value
Upside potential
Previous Close
£399.40

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

Network International Holdings plc is a leading digital commerce enabler specializing in payment solutions across the Middle East and Africa. The company serves merchants and financial institutions with a comprehensive suite of technology-driven services, including point-of-sale devices, online payment gateways, and value-added services like fraud prevention and dynamic currency conversion. Its diversified offerings cater to retail, hospitality, and e-commerce sectors, positioning it as a critical infrastructure provider in the region's rapidly digitizing economy. Network International differentiates itself through localized solutions, such as its N-Genius payment devices and SmartView analytics, which address unique market needs in emerging economies. The company’s issuer services, including card processing and loyalty programs, further solidify its role as a backbone for financial institutions. With a strong foothold in high-growth markets, Network International benefits from increasing digital payment adoption, though it faces competition from global fintech players and regional challengers. Its strategic partnerships and scalable technology platform underpin its ability to capture long-term growth in underpenetrated markets.

Revenue Profitability And Efficiency

In FY 2023, Network International reported revenue of 490.1 million GBP, with net income of 65.7 million GBP, reflecting a net margin of approximately 13.4%. The company generated 181.3 million GBP in operating cash flow, demonstrating robust cash conversion. Capital expenditures totaled 74.8 million GBP, indicating continued investment in technology and infrastructure to support growth. The absence of dividends suggests a focus on reinvesting profits into expansion.

Earnings Power And Capital Efficiency

Diluted EPS stood at 0.12 GBP, supported by efficient operations and scalable technology. The company’s capital efficiency is evident in its ability to maintain profitability while expanding its merchant and issuer solutions. Operating cash flow coverage of net income highlights strong earnings quality, though leverage from 452.0 million GBP in total debt warrants monitoring.

Balance Sheet And Financial Health

Network International holds 158.5 million GBP in cash and equivalents, providing liquidity against 452.0 million GBP of total debt. The balance sheet reflects a leveraged but manageable position, with debt likely funding growth initiatives. The company’s financial health is underpinned by stable cash flows, though its debt-to-equity ratio may require scrutiny in rising interest rate environments.

Growth Trends And Dividend Policy

The company’s growth is driven by digital payment adoption in its core markets, with revenue growth potential tied to regional economic expansion. Network International has not issued dividends, prioritizing reinvestment in technology and market penetration. Future trends may include partnerships with fintechs and expansion into adjacent services like buy-now-pay-later solutions.

Valuation And Market Expectations

With a market cap of approximately 2.13 billion GBP and a beta of 0.88, Network International is viewed as a relatively stable play in the fintech sector. Investors likely price in long-term growth from Middle Eastern and African digital payment trends, though competition and macroeconomic risks in emerging markets could temper expectations.

Strategic Advantages And Outlook

Network International’s strategic advantages include its first-mover presence in underpenetrated markets and a diversified product portfolio. The outlook remains positive, supported by regional digitization tailwinds, though execution risks and regulatory hurdles in emerging economies persist. The company’s ability to innovate and localize solutions will be critical to maintaining its competitive edge.

Sources

Company filings, London Stock Exchange 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