investorscraft@gmail.com

Intrinsic ValueCrealogix Holding AG (0QK1.L)

Previous Close£59.50
Intrinsic Value
Upside potential
Previous Close
£59.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Crealogix Holding AG is a Swiss fintech company specializing in digital banking solutions, serving financial institutions across Europe and internationally. Its core offerings include the CREALOGIX Digital Hub, a platform accelerating digital transformation for banks, CREALOGIX Conversational AI for enhanced customer engagement, and the CREALOGIX Funding Portal, streamlining digital funding processes. The company targets wealth management, retail banking, corporate banking, and SME banking segments, positioning itself as a key enabler of digital innovation in the financial sector. With a focus on modular, scalable solutions, Crealogix differentiates itself through its ability to integrate advanced technologies like AI into banking workflows. The company operates in a competitive fintech landscape but maintains relevance through its deep domain expertise and Switzerland’s reputation for financial technology reliability. Its market position is bolstered by long-term client relationships and a product suite designed to address evolving regulatory and customer experience demands in banking.

Revenue Profitability And Efficiency

In FY 2023, Crealogix reported revenue of CHF 81.4 million, reflecting its steady demand for digital banking solutions. Net income was marginal at CHF 24,000, translating to diluted EPS of CHF 0.0172, indicating tight profitability amid operational challenges. Operating cash flow was negative at CHF -5.5 million, suggesting potential working capital pressures or investment cycles, though capital expenditures remained modest at CHF -306,000.

Earnings Power And Capital Efficiency

The company’s minimal net income highlights constrained earnings power, likely due to competitive pressures or elevated R&D and sales costs inherent in fintech. With no dividend payouts, capital is retained for reinvestment, though the negative operating cash flow raises questions about near-term efficiency. The balance between growth spending and sustainable profitability will be critical for future capital allocation.

Balance Sheet And Financial Health

Crealogix holds CHF 3.4 million in cash against total debt of CHF 24.8 million, indicating moderate liquidity and leverage. The debt level warrants monitoring, especially given the negative operating cash flow. However, the absence of dividend obligations provides flexibility to prioritize debt management or strategic initiatives.

Growth Trends And Dividend Policy

Growth appears tempered, with profitability narrowly positive. The company does not distribute dividends, aligning with its focus on reinvesting in product development and market expansion. Future growth may hinge on adoption of its AI and funding solutions, though macroeconomic headwinds in the banking sector could influence demand.

Valuation And Market Expectations

With a market cap of CHF 83.6 million and a beta of 0.891, Crealogix is valued as a niche fintech player with moderate market correlation. Investors likely price in recovery potential, given its specialized offerings, but skepticism persists due to weak cash generation and thin margins.

Strategic Advantages And Outlook

Crealogix’s strengths lie in its targeted fintech solutions and Swiss credibility, but execution risks remain. The outlook depends on improving cash flow, scaling high-margin products, and navigating banking sector digitization trends. Success in these areas could solidify its position as a trusted partner for financial institutions undergoing digital transformation.

Sources

Company description, financial data from disclosed filings (FY 2023), market data from exchange sources

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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