investorscraft@gmail.com

Intrinsic ValuePSI Software AG (0KUR.L)

Previous Close£45.10
Intrinsic Value
Upside potential
Previous Close
£45.10

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

PSI Software AG operates in the software services sector, specializing in intelligent solutions for energy management and production optimization. The company serves utility companies and industrial manufacturers with tailored software systems, including grid control, energy trading, and production planning tools. Its Energy Management segment focuses on electricity, gas, and water utilities, while the Production Management segment caters to metals, logistics, and automotive industries. PSI Software AG has established itself as a niche player in industrial automation and energy infrastructure, leveraging decades of domain expertise to address complex operational challenges. The company’s market position is reinforced by its deep integration into critical infrastructure sectors, where reliability and regulatory compliance are paramount. Despite competition from larger enterprise software providers, PSI maintains a defensible position through specialized, high-value solutions that optimize resource efficiency and operational resilience for its clients.

Revenue Profitability And Efficiency

In its latest fiscal year, PSI Software AG reported revenue of €260.8 million, reflecting its steady demand in core markets. However, the company posted a net loss of €20.96 million, with diluted EPS at -€1.35, indicating profitability challenges. Operating cash flow was negative at €20.39 million, partly due to elevated capital expenditures of €7.73 million, suggesting ongoing investments in product development and infrastructure.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight pressures on capital efficiency, likely driven by competitive dynamics and operational costs. With no dividend distribution, PSI retains earnings to fund growth initiatives, though its ability to convert revenue into sustainable profits remains a critical focus area. The capital-intensive nature of its software solutions may require further optimization to improve returns.

Balance Sheet And Financial Health

PSI Software AG’s balance sheet shows €26.48 million in cash and equivalents against total debt of €54.33 million, indicating moderate leverage. The liquidity position appears manageable, but the debt load could constrain flexibility if profitability does not improve. The absence of dividend payouts aligns with its current reinvestment strategy and financial preservation priorities.

Growth Trends And Dividend Policy

Growth trends are muted, with the company prioritizing stability in its niche markets over aggressive expansion. The lack of dividends underscores a conservative capital allocation approach, focusing on internal projects rather than shareholder returns. Future growth may hinge on adoption of its smart grid and industrial automation solutions in evolving energy and manufacturing ecosystems.

Valuation And Market Expectations

With a market cap of €453.8 million and a beta of 0.68, PSI Software AG is viewed as a relatively stable but low-growth investment. The negative earnings and cash flows likely weigh on valuation multiples, reflecting skepticism about near-term turnaround potential. Investors may be pricing in long-term sectoral tailwinds, such as digitalization in energy and production, despite current headwinds.

Strategic Advantages And Outlook

PSI Software AG’s deep industry expertise and specialized solutions provide a competitive edge in regulated and technical sectors. The outlook depends on its ability to monetize energy transition trends and industrial automation demand. Success will require balancing R&D investments with cost discipline to achieve sustainable profitability in a competitive software landscape.

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