investorscraft@gmail.com

Intrinsic ValueVitec Software Group AB (publ) (0RDI.L)

Previous Close£252.58
Intrinsic Value
Upside potential
Previous Close
£252.58

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

Vitec Software Group AB (publ) is a Sweden-based provider of vertical market software, catering to niche industries with specialized solutions. The company serves diverse sectors, including municipal administration, healthcare, finance, construction, and media, among others. Its software offerings are tailored to the unique operational needs of each vertical, ensuring high relevance and stickiness. Vitec operates primarily in the Nordic region but has an international presence, positioning itself as a leader in localized, industry-specific software solutions. The company’s focus on vertical markets allows it to maintain competitive differentiation against broader SaaS providers. By addressing underserved niches, Vitec has built a resilient revenue model with high customer retention and recurring revenue streams. Its decentralized structure enables agile adaptation to regional and sector-specific demands, reinforcing its market position. The company’s broad portfolio across multiple industries mitigates concentration risk while providing cross-selling opportunities.

Revenue Profitability And Efficiency

Vitec reported revenue of SEK 3.33 billion for the latest fiscal year, with net income of SEK 410 million, reflecting a net margin of approximately 12.3%. The company generated SEK 949 million in operating cash flow, demonstrating strong cash conversion. Capital expenditures of SEK 403 million indicate ongoing investments in product development and market expansion, supporting long-term growth.

Earnings Power And Capital Efficiency

Diluted EPS stood at SEK 10.58, underscoring the company’s ability to translate revenue into shareholder returns. Vitec’s vertical software focus yields high-margin recurring revenue, enhancing earnings stability. The balance between reinvestment and profitability suggests disciplined capital allocation, with a focus on sustaining organic growth while maintaining healthy margins.

Balance Sheet And Financial Health

Vitec holds SEK 244 million in cash and equivalents against total debt of SEK 2.54 billion, indicating a leveraged but manageable financial position. The company’s operating cash flow coverage of debt obligations provides liquidity assurance. Its capital structure supports both growth initiatives and shareholder returns, with room for strategic flexibility.

Growth Trends And Dividend Policy

Vitec has demonstrated consistent growth through both organic expansion and acquisitions. The company pays a dividend of SEK 3 per share, reflecting a commitment to returning capital to shareholders while retaining sufficient funds for reinvestment. Its diversified vertical exposure positions it well for sustained growth across economic cycles.

Valuation And Market Expectations

With a market capitalization of SEK 18.3 billion and a beta of 1.12, Vitec is perceived as a moderately volatile growth stock. The valuation reflects investor confidence in its niche software strategy and recurring revenue model, though it remains sensitive to broader tech sector trends.

Strategic Advantages And Outlook

Vitec’s deep vertical expertise and decentralized model provide resilience against competitive pressures. The company is well-positioned to capitalize on digital transformation trends in its target industries. Continued focus on niche markets and cross-selling opportunities should drive steady growth, though macroeconomic conditions and integration risks from acquisitions remain watch items.

Sources

Company description, financial data from disclosed filings, and market data from exchange sources.

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