investorscraft@gmail.com

Intrinsic ValueSES-imagotag S.A. (SESL.PA)

Previous Close122.00
Intrinsic Value
Upside potential
Previous Close
122.00

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

SES-imagotag SA operates as a leader in the electronic shelf label (ESL) and retail IoT solutions market, serving global retailers with hardware and cloud-based automation tools. The company specializes in IoT-enabled shelf labels, store infrastructure, and analytics platforms designed to enhance retail efficiency, pricing accuracy, and shopper engagement. Its VusionCloud platform integrates real-time data analytics, enabling dynamic pricing and inventory management, which positions SES-imagotag as a critical enabler of digital transformation in physical retail. The company’s hardware portfolio includes electronic shelf labels, RFID fashion tags, and WiFi infrastructure, while its software solutions focus on automation, shelf efficiency, and customer interaction. SES-imagotag’s technology is particularly relevant in an era where retailers seek to bridge online and offline shopping experiences, reducing labor costs and improving operational agility. With a strong presence in Europe and expanding global reach, the company competes in a niche but growing segment of retail technology, where its integrated approach differentiates it from pure hardware or software providers.

Revenue Profitability And Efficiency

In FY 2022, SES-imagotag reported revenue of €620.9 million, reflecting its scalable hardware and software solutions. Net income stood at €18.95 million, with diluted EPS of €1.18, indicating modest but stable profitability. Operating cash flow was €20.04 million, though capital expenditures of €-51.0 million suggest ongoing investments in growth and technology infrastructure. The company’s ability to convert revenue into cash flow remains a key area for monitoring.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by recurring revenue from its cloud platform and high-margin hardware sales. With a net income margin of approximately 3.1%, SES-imagotag demonstrates moderate capital efficiency, balancing growth investments with profitability. The absence of dividends suggests reinvestment in R&D and market expansion, aligning with its growth-oriented strategy in the retail IoT space.

Balance Sheet And Financial Health

SES-imagotag’s balance sheet shows €33.94 million in cash and equivalents against total debt of €82.53 million, indicating manageable leverage. The company’s liquidity position appears adequate, with room for strategic debt utilization. Its asset-light model and focus on scalable solutions contribute to a stable financial foundation, though capex intensity warrants scrutiny.

Growth Trends And Dividend Policy

Growth is driven by global retail digitization trends, with ESL adoption accelerating in supermarkets and fashion retail. The company does not pay dividends, prioritizing reinvestment in technology and geographic expansion. Revenue growth and margin expansion potential hinge on broader retail IoT adoption and cross-selling of higher-margin software solutions.

Valuation And Market Expectations

With a market cap of €1.95 billion, SES-imagotag trades at a premium, reflecting investor optimism about its leadership in retail IoT. A beta of 1.087 suggests moderate volatility, in line with tech-sector peers. Valuation multiples likely factor in long-term growth expectations from store automation and analytics adoption.

Strategic Advantages And Outlook

SES-imagotag’s integrated hardware-software ecosystem and first-mover advantage in ESLs provide a competitive edge. The outlook is positive, supported by retail’s shift toward automation, though execution risks and competition from broader IoT players remain. The company’s ability to innovate and penetrate emerging markets will be critical to sustaining growth.

Sources

Company filings, Euronext Paris disclosures

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