investorscraft@gmail.com

Intrinsic ValueKnowit AB (publ) (0GNK.L)

Previous Close£292.60
Intrinsic Value
Upside potential
Previous Close
£292.60

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

Knowit AB (publ) is a Nordic consultancy firm specializing in digital transformation, operating across four segments: Solutions, Experience, Connectivity, and Insight. The company delivers a broad spectrum of services, including product development, cybersecurity, cloud solutions, e-commerce, digital marketing, and data analytics. Its clientele spans multiple industries such as banking, energy, healthcare, retail, and telecom, positioning it as a versatile player in the IT services sector. Knowit differentiates itself through a holistic approach to digitalization, combining technical expertise with strategic advisory to drive innovation and operational efficiency for its clients. The firm’s strong regional presence in the Nordics, coupled with its integrated service offerings, allows it to compete effectively against both global consultancies and niche providers. Its focus on agile methodologies and data-driven decision-making further strengthens its market position as a trusted partner for digital transformation.

Revenue Profitability And Efficiency

Knowit reported revenue of SEK 6.42 billion for the period, with net income of SEK 106.1 million, reflecting a net margin of approximately 1.7%. Operating cash flow stood at SEK 626.2 million, indicating solid cash generation despite modest profitability. Capital expenditures were minimal at SEK -34.8 million, suggesting efficient allocation of resources toward growth initiatives rather than heavy infrastructure investments.

Earnings Power And Capital Efficiency

The company’s diluted EPS of SEK 3.88 demonstrates moderate earnings power relative to its market capitalization. With no reported debt and SEK 397.8 million in cash and equivalents, Knowit maintains a strong liquidity position, allowing flexibility for strategic investments or shareholder returns. The absence of leverage underscores disciplined capital management.

Balance Sheet And Financial Health

Knowit’s balance sheet is robust, with no debt and substantial cash reserves, providing a solid foundation for future growth or acquisitions. The company’s financial health is further reinforced by positive operating cash flow, which supports ongoing operations and potential dividend commitments without reliance on external financing.

Growth Trends And Dividend Policy

Knowit’s growth appears steady, supported by its diversified service offerings and strong Nordic market presence. The company pays a dividend of SEK 3.75 per share, reflecting a commitment to returning capital to shareholders. However, the payout ratio suggests a balanced approach, retaining earnings for reinvestment in digital transformation capabilities.

Valuation And Market Expectations

With a market capitalization of SEK 3.81 billion and a beta of 0.905, Knowit is perceived as a relatively stable investment within the IT services sector. The valuation reflects moderate growth expectations, aligning with its regional focus and competitive positioning in a fragmented consultancy market.

Strategic Advantages And Outlook

Knowit’s strategic advantages lie in its integrated service model and deep industry expertise, enabling it to address complex digital transformation needs. The outlook remains positive, driven by sustained demand for IT consultancy services, though competition and macroeconomic factors could influence near-term performance. The company’s strong balance sheet positions it well to navigate uncertainties while pursuing organic and inorganic growth opportunities.

Sources

Company filings, London Stock Exchange data

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