investorscraft@gmail.com

Intrinsic ValueSII S.A. (SII.PA)

Previous Close70.10
Intrinsic Value
Upside potential
Previous Close
70.10

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

SII S.A. operates as a technology consulting and systems integration firm, specializing in embedded IT solutions, information systems, and infrastructure services. The company serves high-growth sectors such as aerospace, defense, telecom, banking, and automotive, leveraging its expertise in real-time software, cybersecurity, and scientific engineering. Its revenue model is project-based, combining consulting fees, system integration contracts, and long-term maintenance services. SII maintains a strong market position in France, with expanding international operations, supported by deep technical capabilities and a diversified client base. The firm differentiates itself through end-to-end solutions, from diagnostics to deployment, ensuring adaptability to evolving industry demands. Its focus on innovation and cross-sector expertise positions it as a trusted partner for complex digital transformation projects.

Revenue Profitability And Efficiency

SII reported revenue of €1.02 billion in FY2023, with net income of €80.5 million, reflecting a net margin of approximately 7.9%. Operating cash flow stood at €99.5 million, demonstrating solid cash conversion. Capital expenditures were modest at €11.9 million, indicating a capital-light model. The company’s profitability metrics suggest efficient cost management, though its beta of 1.338 implies higher volatility relative to the market.

Earnings Power And Capital Efficiency

Diluted EPS of €4.17 underscores SII’s earnings resilience, supported by recurring engineering and maintenance contracts. The firm’s operating cash flow coverage of net income (1.24x) highlights robust cash generation. With limited capex requirements, SII reinvests selectively, prioritizing organic growth and margin stability over aggressive expansion.

Balance Sheet And Financial Health

SII maintains a strong liquidity position, with €196.5 million in cash and equivalents against total debt of €90.1 million, yielding a net cash position. The conservative leverage profile and healthy cash reserves provide flexibility for strategic investments or M&A. Working capital efficiency is evident from steady operating cash flows.

Growth Trends And Dividend Policy

Revenue growth has been steady, driven by demand for digital transformation services. The company pays a dividend of €0.50 per share, offering a modest yield, with retention of earnings supporting future expansion. International diversification and sectoral exposure to defense and aerospace may sustain mid-single-digit growth.

Valuation And Market Expectations

At a market cap of €1.36 billion, SII trades at ~13x net income, aligning with IT services peers. The elevated beta suggests investor expectations of cyclical sensitivity, though its niche expertise and recurring revenue streams may justify a premium over pure-play consultancies.

Strategic Advantages And Outlook

SII’s differentiation lies in its hybrid consulting-integration model and vertical specialization. Near-term headwinds include macroeconomic uncertainty, but long-term demand for embedded systems and cybersecurity solutions remains robust. The firm’s outlook is stable, with potential upside from cross-border contract wins and operational scalability.

Sources

Company filings, Euronext Paris 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