investorscraft@gmail.com

Intrinsic ValueNexus AG (0FGL.L)

Previous Close£71.70
Intrinsic Value
Upside potential
Previous Close
£71.70

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

Nexus AG operates as a specialized provider of software and hardware solutions tailored for the healthcare sector, serving hospitals, rehabilitation facilities, and diagnostic institutions globally. The company’s core revenue model is built on licensing proprietary healthcare information systems, including NEXUS/HIS for hospitals and ITR for rehabilitation clinics, alongside IT services such as cloud outsourcing and SAP consulting. Its product suite spans radiology, pathology, laboratory management, and outpatient care, positioning Nexus as an integrated IT partner for healthcare providers. The company differentiates itself through modular, interoperable solutions that enhance clinical workflows, data management, and regulatory compliance, particularly in the German-speaking market where it holds a strong presence. With offerings like NEXUS/CLOUD IT and Sophrona’s ophthalmology solutions, Nexus combines niche expertise with scalability, addressing both large institutions and specialized practices. Competition includes global EHR vendors, but Nexus’s deep domain knowledge and localized support reinforce its competitive edge in mid-tier healthcare IT.

Revenue Profitability And Efficiency

Nexus AG reported revenue of €261.5 million in FY2024, with net income of €30.8 million, reflecting an 11.8% net margin. Operating cash flow stood at €51.5 million, underscoring solid cash conversion. Capital expenditures of €10.4 million indicate moderate reinvestment needs, aligning with its asset-light software model. The company’s efficiency is further evidenced by its ability to maintain profitability while scaling its service offerings.

Earnings Power And Capital Efficiency

Diluted EPS of €1.79 demonstrates consistent earnings power, supported by recurring software licenses and service contracts. The company’s capital efficiency is robust, with operating cash flow covering capex by nearly 5x. Low debt levels relative to cash reserves (€19.0 million cash vs. €20.9 million total debt) suggest disciplined capital allocation and minimal financial leverage.

Balance Sheet And Financial Health

Nexus AG maintains a conservative balance sheet, with €19.0 million in cash and equivalents against €20.9 million total debt, yielding a net debt position of €1.9 million. This near-neutral leverage, combined with positive operating cash flow, indicates strong liquidity and financial flexibility to fund growth or strategic acquisitions without undue risk.

Growth Trends And Dividend Policy

The company’s growth is driven by digitization trends in healthcare, with potential in cross-selling modular solutions like NEXUS/CLOUD IT. A dividend of €0.23 per share reflects a payout ratio of ~13%, balancing shareholder returns with reinvestment needs. Historical performance suggests a focus on organic growth complemented by selective M&A in adjacent healthcare IT niches.

Valuation And Market Expectations

At a market cap of €1.28 billion, Nexus trades at ~4.9x revenue and ~42x net income, pricing in expectations for sustained healthcare IT demand. Its beta of 0.71 indicates lower volatility than the broader market, likely due to resilient healthcare spending and recurring revenue streams.

Strategic Advantages And Outlook

Nexus’s deep healthcare domain expertise and modular product suite position it to capitalize on global healthcare digitization. Near-term opportunities include expansion of cloud-based offerings and cross-border adoption of specialized solutions like NEXUS/PATHOLOGY. Regulatory tailwinds for EHR adoption in Europe and cost pressures in healthcare could further drive demand for its efficiency-focused platforms.

Sources

Company description, financials, and market data sourced from publicly disclosed ticker information and exchange filings.

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