investorscraft@gmail.com

Intrinsic ValueQt Group Oyj (0RG5.L)

Previous Close£26.91
Intrinsic Value
Upside potential
Previous Close
£26.91

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

Qt Group Oyj operates in the software services sector, specializing in cross-platform development tools under both commercial and open-source licenses. The company's core offerings include Qt Design Studio, Qt Creator, and Qt Framework, which provide integrated solutions for UI design, application development, and C++-based APIs. These tools cater to industries such as automotive, industrial automation, consumer electronics, and medical devices, positioning Qt as a key enabler of embedded and desktop applications. Qt's hybrid licensing model allows it to monetize proprietary features while fostering community engagement through open-source contributions. The company differentiates itself through its robust cross-platform capabilities, which reduce development time and costs for clients operating in fragmented hardware environments. With a global presence spanning Finland, the U.S., Japan, and China, Qt has established itself as a trusted partner for enterprises requiring scalable, high-performance software solutions. Its consulting and training services further enhance customer stickiness, creating recurring revenue streams alongside license sales.

Revenue Profitability And Efficiency

Qt Group reported revenue of €209.1 million in the latest fiscal year, with net income reaching €57.3 million, reflecting a healthy net margin of approximately 27.4%. Operating cash flow stood at €53.7 million, demonstrating strong cash conversion. Capital expenditures were minimal at €1.3 million, indicating capital-light operations typical of software firms. The absence of dividends suggests reinvestment into growth initiatives.

Earnings Power And Capital Efficiency

The company's diluted EPS of €2.25 underscores its earnings power, supported by a scalable licensing model and high-margin professional services. With negligible debt (€4.3 million) and €64.9 million in cash, Qt maintains ample liquidity for R&D and strategic acquisitions. Its asset-light structure is evident in low capex requirements, allowing free cash flow to support organic expansion.

Balance Sheet And Financial Health

Qt's balance sheet is robust, with cash reserves covering 15x its total debt. The debt-to-equity ratio is negligible, reflecting conservative leverage. Working capital appears sufficient given positive operating cash flows, while the lack of dividend payouts preserves financial flexibility. The €1.47 billion market cap implies investor confidence in sustained growth without balance sheet strain.

Growth Trends And Dividend Policy

Revenue growth is likely driven by increasing adoption in automotive and IoT sectors, though specific YoY comparisons are unavailable. The company retains all earnings, prioritizing reinvestment over shareholder payouts. This aligns with its growth stage and the capital needs of expanding its developer ecosystem and industry-specific solutions.

Valuation And Market Expectations

At a market cap of €1.47 billion, Qt trades at ~7x revenue and ~26x net income, reflecting premium pricing for its niche in cross-platform tools. The elevated beta (1.77) suggests high volatility expectations, possibly due to exposure to cyclical industries like automotive and sensitivity to tech spending trends.

Strategic Advantages And Outlook

Qt's strategic moat lies in its entrenched position in embedded systems and legacy codebase compatibility, reducing substitution risks. Expansion in automotive HMI and medical devices presents tailwinds, though competition from open-source alternatives requires continuous innovation. The outlook remains positive given secular demand for connected devices, but execution risks in scaling consulting services warrant monitoring.

Sources

Company description, financials from ticker 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