investorscraft@gmail.com

Intrinsic ValueSylogist Ltd. (SYZ.TO)

Previous Close$4.04
Intrinsic Value
Upside potential
Previous Close
$4.04

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

Sylogist Ltd. is a specialized provider of enterprise resource planning (ERP) solutions, catering primarily to public sector entities, non-profits, and educational institutions across Canada, the U.S., and the U.K. The company’s core offerings include Serenic Navigator, a suite of financial, HR, and analytics tools, alongside niche products like NaviPayroll and NaviTrak for payroll and manufacturing needs. Its focus on vertical-specific ERP solutions, such as InfoStrat for public sector case management, positions it as a tailored alternative to generic ERP providers. Serving local governments, NGOs, and defense contractors, Sylogist leverages deep domain expertise to address compliance-heavy and grant-driven workflows. While smaller than global ERP competitors, its localized support and modular solutions provide defensible differentiation in underserved markets. The company’s hybrid model—combining software licenses with professional services—ensures recurring revenue while addressing complex implementation needs.

Revenue Profitability And Efficiency

Sylogist reported FY2023 revenue of CAD 65.5 million, with net income of CAD 1.1 million, reflecting thin margins (1.7% net margin). Operating cash flow of CAD 9.9 million suggests healthier underlying operations, though capital expenditures (CAD -5.2 million) indicate ongoing investments in product development. The diluted EPS of CAD 0.047 underscores modest earnings power relative to its market cap.

Earnings Power And Capital Efficiency

The company’s capital efficiency appears constrained, with net income representing only 1.7% of revenue. However, operating cash flow conversion (15.1% of revenue) signals better cash generation than accounting profits imply. Debt-to-equity metrics are unavailable, but total debt of CAD 17.7 million against CAD 11.6 million cash reserves suggests manageable leverage.

Balance Sheet And Financial Health

Sylogist maintains a conservative balance sheet with CAD 11.6 million in cash and equivalents against CAD 17.7 million total debt. The net debt position (CAD 6.1 million) is modest relative to its CAD 209.8 million market cap. Liquidity appears adequate, with no immediate refinancing risks evident.

Growth Trends And Dividend Policy

Growth trends are muted, with no explicit revenue growth rate provided. The CAD 0.04 annual dividend per share (0.2% yield based on current pricing) suggests a token payout, prioritizing reinvestment over shareholder returns. Sector tailwinds from public sector digitization could support future expansion.

Valuation And Market Expectations

At a CAD 209.8 million market cap, Sylogist trades at ~3.2x revenue and ~191x net income, reflecting premium multiples for its niche ERP positioning. The beta of 1.02 indicates market-aligned volatility, though valuation hinges on execution in underserved verticals.

Strategic Advantages And Outlook

Sylogist’s vertical focus and public sector specialization provide insulation from broader ERP competition. However, scalability challenges and thin margins necessitate disciplined cost management. Opportunities lie in cross-selling modules like NaviBridge for integration needs, while risks include reliance on government budgets and slower SaaS adoption in its core markets.

Sources

Company filings, TSX 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