investorscraft@gmail.com

Intrinsic ValueBTS Group AB (publ) (0KGY.L)

Previous Close£129.20
Intrinsic Value
Upside potential
Previous Close
£129.20

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

BTS Group AB (publ) is a Sweden-based professional services firm specializing in strategy execution, leadership development, and human-centric consulting. The company operates across North America, Europe, and other markets, delivering tailored solutions such as business acumen training, sales transformation, digital tools, and talent management. Its diversified service portfolio caters to corporate clients seeking to enhance organizational performance through experiential learning and advisory services. BTS holds a competitive position in the niche market of leadership and strategy consulting, leveraging its long-standing expertise since its founding in 1986. The firm’s focus on high-value, customized programs differentiates it from generic training providers, allowing it to command premium pricing and foster client loyalty. Its global footprint and segmented operations enable targeted growth in key markets, though it faces competition from larger consulting firms and digital learning platforms.

Revenue Profitability And Efficiency

BTS Group reported revenue of SEK 2.80 billion for FY 2024, with net income of SEK 386 million, reflecting a net margin of approximately 13.8%. Diluted EPS stood at SEK 19.93, indicating robust profitability. Operating cash flow of SEK 386 million underscores efficient cash generation, though capital expenditures of SEK 33.8 million suggest moderate reinvestment needs. The firm’s ability to convert revenue into earnings highlights its operational discipline.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its high-margin consulting services, with diluted EPS growth reflecting effective cost management. Operating cash flow nearly matches net income, signaling minimal non-cash adjustments and strong working capital efficiency. Capital expenditures are relatively low, indicating a capital-light model that prioritizes scalability and returns on invested capital.

Balance Sheet And Financial Health

BTS Group maintains a solid balance sheet, with SEK 703 million in cash and equivalents against total debt of SEK 589 million, suggesting a conservative leverage profile. The liquidity position provides flexibility for strategic investments or shareholder returns. The absence of excessive debt or contingent liabilities reinforces financial stability.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the firm’s global segments suggest diversified exposure. A dividend of SEK 5.9 per share indicates a commitment to returning capital, though the payout ratio remains sustainable given earnings. Future growth may hinge on expanding digital solutions and cross-selling services.

Valuation And Market Expectations

With a market cap of SEK 4.20 billion and a beta of 1.01, BTS Group trades in line with market risk expectations. The P/E ratio, derived from diluted EPS, implies investor confidence in its earnings stability. The valuation reflects its niche positioning and steady cash flows.

Strategic Advantages And Outlook

BTS Group’s deep expertise in leadership development and strategy execution provides a defensible moat. Its hybrid service-delivery model balances in-person and digital offerings, aligning with post-pandemic trends. Challenges include competition and macroeconomic sensitivity, but its focus on high-impact solutions positions it for resilient long-term performance.

Sources

Company description, financial data from public filings, and market metrics from exchange disclosures.

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