investorscraft@gmail.com

Intrinsic ValueCompuGroup Medical SE & Co. KGaA (0MSD.L)

Previous Close£16.22
Intrinsic Value
Upside potential
Previous Close
£16.22

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

CompuGroup Medical SE & Co. KGaA is a leading provider of healthcare IT solutions, operating across four key segments: Ambulatory Information Systems (AIS), Pharmacy Information Systems (PCS), Hospital Information Systems (HIS), and Consumer & Health Management Information Systems (CHS). The company specializes in delivering software and IT infrastructure tailored to healthcare providers, pharmacies, hospitals, and consumers, enabling digital transformation in the sector. Its AIS segment supports physicians with practice management and electronic medical records, while PCS focuses on pharmacy administrative software. HIS caters to inpatient clinical and administrative needs, and CHS offers IT security, data analytics, and consumer-facing digital health tools. CompuGroup Medical holds a strong position in the European healthcare IT market, leveraging its integrated solutions to improve efficiency and patient outcomes. The company serves a diverse clientele, including pharmaceutical firms, insurers, and healthcare providers, reinforcing its role as a critical enabler of digital healthcare. Its broad portfolio and deep industry expertise position it competitively against both niche players and larger IT firms expanding into healthcare.

Revenue Profitability And Efficiency

In its latest fiscal year, CompuGroup Medical reported revenue of €1.15 billion, reflecting steady demand for its healthcare IT solutions. Net income stood at €34.6 million, with diluted EPS of €0.66, indicating moderate profitability. Operating cash flow was robust at €128.9 million, though capital expenditures of €63.2 million highlight ongoing investments in technology and infrastructure. The company’s ability to generate cash supports its operational flexibility.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by recurring revenue streams from software subscriptions and maintenance services. Capital efficiency is evident in its ability to sustain profitability despite significant R&D and acquisition costs. With an operating cash flow margin of approximately 11.2%, CompuGroup Medical demonstrates reasonable efficiency in converting revenue into cash, though debt servicing costs may weigh on net margins.

Balance Sheet And Financial Health

CompuGroup Medical’s balance sheet shows €107.2 million in cash and equivalents against total debt of €880 million, indicating a leveraged but manageable position. The debt-to-equity ratio suggests reliance on borrowing for growth, but stable cash flow generation provides a cushion. The company’s financial health is adequate, though further deleveraging could improve resilience in economic downturns.

Growth Trends And Dividend Policy

Revenue growth has been steady, driven by digitalization trends in healthcare. The company pays a dividend of €1 per share, reflecting a commitment to shareholder returns while retaining capital for expansion. Future growth may hinge on cross-selling opportunities and expansion into emerging markets, though competitive pressures could temper margins.

Valuation And Market Expectations

With a market capitalization of €1.14 billion, the company trades at a moderate valuation relative to revenue. Investors likely anticipate sustained demand for healthcare IT, though execution risks and debt levels may cap upside. The beta of 0.824 suggests lower volatility compared to the broader market, aligning with its defensive sector.

Strategic Advantages And Outlook

CompuGroup Medical benefits from entrenched relationships in the healthcare sector and a diversified product suite. Its focus on interoperability and data security aligns with regulatory trends, providing a competitive edge. The outlook remains positive, supported by long-term digital healthcare adoption, though integration challenges and pricing pressures could pose 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