investorscraft@gmail.com

Intrinsic ValueSword Group S.E. (0MN5.L)

Previous Close£36.55
Intrinsic Value
Upside potential
Previous Close
£36.55

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

Sword Group S.E. operates as a specialized IT services and software provider, delivering governance, risk, and compliance (GRC) solutions, collaborative tools, and event planning software across Europe, the U.S., Oceania, and Asia. The company serves high-compliance industries such as banking, insurance, energy, and government institutions, leveraging its expertise in strategic consulting, application development, and infrastructure management. Its flagship products, Sword GRC and Sword Aequos, cater to enterprise needs for regulatory adherence and digital collaboration. Sword Group differentiates itself through a hybrid model of proprietary software and tailored IT services, positioning it as a mid-tier player in the competitive software services sector. With a focus on regulated industries, the company maintains a stable client base but faces competition from larger global IT consultancies and niche compliance software providers. Its Luxembourg headquarters and multinational operations provide a diversified revenue stream, though regional economic fluctuations may impact growth.

Revenue Profitability And Efficiency

Sword Group reported EUR 323.0 million in revenue for the period, with net income of EUR 21.8 million, reflecting a net margin of approximately 6.8%. Operating cash flow stood at EUR 20.9 million, supported by disciplined capital expenditures of EUR -4.1 million. The company’s ability to convert revenue into cash underscores its operational efficiency, though margins remain modest for the IT services sector.

Earnings Power And Capital Efficiency

Diluted EPS of EUR 2.31 indicates steady earnings generation relative to its market cap. The company’s capital efficiency is balanced, with moderate reinvestment needs, as evidenced by its capex-to-cash flow ratio. Sword Group’s profitability is sustainable but could benefit from higher-margin software sales to improve returns on invested capital.

Balance Sheet And Financial Health

The balance sheet shows EUR 70.6 million in cash against EUR 67.3 million in total debt, suggesting a comfortable liquidity position. The net cash position supports flexibility for strategic investments or shareholder returns. Debt levels appear manageable, with no immediate solvency concerns given stable cash flows.

Growth Trends And Dividend Policy

Growth trends are likely tied to demand for GRC and collaboration tools in regulated sectors. The company pays a dividend of EUR 2.00 per share, indicating a yield of approximately 3.2% based on current market cap, appealing to income-focused investors. Future growth may hinge on software adoption and expansion in key verticals.

Valuation And Market Expectations

With a market cap of EUR 314.7 million and a beta of 0.95, Sword Group trades at a P/E of around 14.4, aligning with mid-cap IT services peers. Investors appear to price in steady but unspectacular growth, reflecting its niche positioning and moderate profitability.

Strategic Advantages And Outlook

Sword Group’s focus on compliance-driven industries provides resilience, though reliance on project-based services may limit scalability. Opportunities lie in upselling software solutions to existing clients. Macroeconomic pressures in Europe could pose headwinds, but its diversified client base and strong cash position mitigate risks.

Sources

Company filings, market 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