investorscraft@gmail.com

Intrinsic ValueNedap N.V. (0NNU.L)

Previous Close£87.20
Intrinsic Value
Upside potential
Previous Close
£87.20

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

Nedap N.V. operates as a diversified technology company specializing in smart solutions across multiple industries, including healthcare, agriculture, retail, and security. The company generates revenue through a combination of hardware sales, software services, and integrated technological systems. Its healthcare segment focuses on interconnectivity solutions for professionals, while its agricultural division provides advanced tools for dairy and pig farming. In retail, Nedap offers RFID solutions to enhance inventory management and customer engagement. The company also delivers access control and workforce management software, catering to public-sector institutions and businesses seeking streamlined operations. Nedap’s market position is strengthened by its long-standing expertise in niche technological applications, allowing it to serve specialized customer needs effectively. Its diversified portfolio mitigates sector-specific risks while enabling cross-industry innovation. The company’s emphasis on RFID and automation aligns with growing demand for efficiency in retail and logistics, while its agricultural technologies support sustainable farming practices. Nedap’s ability to integrate hardware and software solutions positions it as a trusted partner in industries undergoing digital transformation.

Revenue Profitability And Efficiency

Nedap reported revenue of €251.6 million for the period, with net income of €18.5 million, reflecting a net margin of approximately 7.4%. Operating cash flow stood at €28.9 million, indicating solid cash generation. Capital expenditures of €10.9 million suggest moderate reinvestment, aligning with the company’s growth strategy. The diluted EPS of €2.82 underscores its earnings capacity relative to its share base.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified revenue streams and technological expertise. With an operating cash flow covering capital expenditures by a factor of nearly 2.7x, Nedap demonstrates efficient capital deployment. Its ability to maintain profitability across segments highlights resilience, though sector-specific cyclicality may influence performance. The modest beta of 0.448 suggests lower volatility compared to broader markets.

Balance Sheet And Financial Health

Nedap’s balance sheet shows €4.4 million in cash and equivalents against total debt of €16.0 million, indicating manageable leverage. The company’s net debt position is modest, supported by consistent cash flow generation. With a market capitalization of €417.1 million, the firm maintains a stable financial foundation, though liquidity could be bolstered for greater flexibility in strategic initiatives.

Growth Trends And Dividend Policy

Growth is driven by demand for RFID, automation, and agricultural technologies, though revenue expansion has been steady rather than explosive. The dividend per share of €3.2 reflects a commitment to shareholder returns, supported by earnings and cash flow. Future growth may hinge on scaling high-margin software services and penetrating emerging markets in smart farming and retail solutions.

Valuation And Market Expectations

Trading at a market cap of €417.1 million, Nedap’s valuation reflects its niche positioning and steady profitability. Investors likely price in moderate growth expectations, given its diversified but specialized operations. The stock’s low beta suggests it is perceived as a defensive play within the technology sector, with dividends providing additional appeal.

Strategic Advantages And Outlook

Nedap’s strategic advantages lie in its deep industry expertise and integrated solutions, which create barriers to entry for competitors. The outlook remains cautiously optimistic, with opportunities in RFID adoption and agricultural tech innovation. However, reliance on cyclical sectors and competition from larger tech firms could pose challenges. Continued focus on high-margin software and recurring revenue streams may enhance long-term stability.

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