investorscraft@gmail.com

Intrinsic ValueSQLI S.a. (SQI.PA)

Previous Close54.00
Intrinsic Value
Upside potential
Previous Close
54.00

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

SQLI SA operates as a digital transformation specialist, providing end-to-end digital experience and unified commerce solutions to large enterprises and public sector clients. The company’s core revenue model is built on consulting, implementation, and maintenance services, supported by proprietary technological platforms. Its offerings span business and IT consulting, big data analytics, mobile solutions, UX design, and digital marketing, positioning it as a comprehensive partner for organizations navigating digital modernization. SQLI differentiates itself through a blend of strategic advisory and technical execution, catering to clients across Europe. The firm’s expertise in unified commerce—integrating e-commerce, CRM, and data-driven marketing—aligns with growing demand for seamless omnichannel experiences. While the IT services sector is highly competitive, SQLI’s focus on mid-market and large clients provides stability, though its private ownership since 2022 may limit transparency compared to public peers.

Revenue Profitability And Efficiency

In FY 2023, SQLI reported revenue of €251.2 million, with net income of €4.8 million, reflecting a modest net margin of 1.9%. Operating cash flow stood at €12.8 million, though capital expenditures of €5.5 million indicate ongoing investments in technology and service capabilities. The diluted EPS of €1.02 suggests efficient capital allocation relative to its earnings base.

Earnings Power And Capital Efficiency

The company’s operating cash flow-to-revenue ratio of approximately 5.1% underscores steady cash generation, albeit with moderate profitability. Its capital expenditures, while significant, are directed toward sustaining competitive advantages in digital platforms and consulting tools, supporting long-term earnings potential.

Balance Sheet And Financial Health

SQLI’s balance sheet shows €16.1 million in cash against €54.0 million in total debt, indicating a leveraged but manageable position. The net debt-to-equity ratio would require further disclosure for precise assessment, but liquidity appears sufficient given its cash flow profile.

Growth Trends And Dividend Policy

The company paid a dividend of €0.64 per share in FY 2023, signaling a commitment to shareholder returns despite its private status. Growth prospects hinge on demand for digital transformation, though the lack of public disclosures post-2022 limits visibility into recent trends.

Valuation And Market Expectations

With a market cap of €251.6 million and a beta of 0.63, SQLI was historically viewed as a lower-volatility IT services play. Its valuation multiples prior to delisting suggested alignment with niche digital consultancies, though comparables are now limited.

Strategic Advantages And Outlook

SQLI’s integration of consulting and technology delivery provides resilience against pure-play competitors. Its post-privatization strategy may focus on operational streamlining, but the absence of public updates constrains forward-looking analysis.

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