investorscraft@gmail.com

Intrinsic ValueSNP Schneider-Neureither & Partner SE (0NJB.L)

Previous Close£82.20
Intrinsic Value
Upside potential
Previous Close
£82.20

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

SNP Schneider-Neureither & Partner SE operates as a software-driven business consulting firm specializing in corporate transformation processes, with a focus on IT data transformation and SAP solutions. The company’s core revenue model is built around three segments: Services, Software, and EXA. The Services segment delivers consulting, training, and hosting for IT transformations, while the Software segment offers CrystalBridge, a proprietary data transformation platform that enhances planning reliability for business and IT projects. The EXA segment provides specialized solutions for supply chain management and financial monitoring, including operational transfer pricing. SNP competes in the global software services sector, leveraging its deep expertise in SAP ecosystems and data-driven transformation tools. Its market position is strengthened by a consultative approach combined with proprietary technology, catering to enterprises undergoing digital and operational restructuring. The firm’s Heidelberg-based operations serve a diverse international clientele, positioning it as a niche player with scalable solutions in a competitive consulting and software services landscape.

Revenue Profitability And Efficiency

SNP reported revenue of €254.8 million for the latest fiscal period, with net income of €20.1 million, reflecting a diluted EPS of €2.78. Operating cash flow stood at €12.5 million, while capital expenditures were modest at -€1.1 million, indicating disciplined investment in growth. The company’s profitability metrics suggest efficient cost management, though further details on margins would provide deeper insight into operational leverage.

Earnings Power And Capital Efficiency

The firm’s earnings power is supported by its hybrid model of high-margin software licensing and recurring service revenues. With an operating cash flow of €12.5 million and minimal capex, SNP demonstrates capital efficiency, reinvesting selectively to sustain growth. The absence of dividends suggests a focus on retaining earnings for strategic initiatives or debt reduction.

Balance Sheet And Financial Health

SNP maintains a solid liquidity position with €40.3 million in cash and equivalents, against total debt of €80.9 million. The balance sheet reflects a manageable leverage ratio, though the debt level warrants monitoring. The company’s financial health appears stable, supported by positive cash flow generation and a balanced approach to liabilities.

Growth Trends And Dividend Policy

Growth is driven by demand for digital transformation services, particularly in SAP and data migration. SNP has not issued dividends, opting instead to reinvest in software development and market expansion. The lack of a dividend policy aligns with its growth-oriented strategy, targeting long-term value creation through organic and acquisitive expansion.

Valuation And Market Expectations

With a market capitalization of €533.1 million and a beta of 1.37, SNP is viewed as a moderately volatile growth stock in the software services sector. The valuation reflects investor expectations for sustained demand in corporate IT transformation, though competitive pressures and execution risks remain key considerations.

Strategic Advantages And Outlook

SNP’s strategic advantages lie in its integrated software and consulting offerings, particularly in SAP-centric transformations. The outlook is cautiously optimistic, hinging on continued corporate IT spending and successful adoption of its CrystalBridge platform. Macroeconomic uncertainties and sector competition pose challenges, but the company’s niche expertise positions it well for selective growth opportunities.

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