investorscraft@gmail.com

Intrinsic ValueMensch und Maschine Software SE (0RS2.L)

Previous Close£42.90
Intrinsic Value
Upside potential
Previous Close
£42.90

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

Mensch und Maschine Software SE operates in the specialized CAD/CAM/CAE software sector, serving industries such as mechanical engineering, automotive, aerospace, and medical technology. The company operates through two segments: VAR Business, which focuses on software sales and associated services, and M+M Software, dedicated to proprietary software development. Its solutions are critical for precision manufacturing, including milling, drilling, and turning processes. The firm has established a strong niche presence in Germany and internationally, leveraging deep industry expertise and long-standing client relationships. Its dual-segment approach allows it to balance revenue streams between third-party software distribution and high-margin proprietary development, positioning it as a hybrid player in the CAD/CAM/CAE ecosystem. The company’s focus on industrial applications provides resilience against broader tech sector volatility, though it faces competition from larger global software vendors.

Revenue Profitability And Efficiency

In its latest fiscal year, the company reported revenue of €325.8 million, with net income of €30.5 million, reflecting a net margin of approximately 9.4%. Operating cash flow stood at €62.3 million, indicating robust cash generation. Capital expenditures were modest at €10.3 million, suggesting efficient reinvestment relative to cash flow. The diluted EPS of €1.8 underscores steady profitability, though margins may face pressure from competitive and R&D costs.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with operating cash flow significantly exceeding net income, highlighting strong non-cash adjustments and working capital management. Its capital efficiency is evident in the low capex-to-cash-flow ratio, allowing for flexibility in funding growth or shareholder returns. The balance between software sales (VAR) and proprietary development (M+M) likely contributes to stable returns on invested capital.

Balance Sheet And Financial Health

Mensch und Maschine maintains a conservative balance sheet, with €43.0 million in cash and equivalents against €19.1 million in total debt, indicating a net cash position. This liquidity provides a buffer for operational needs or strategic investments. The absence of significant leverage underscores financial stability, though the company’s growth ambitions may require careful capital allocation.

Growth Trends And Dividend Policy

The company’s growth is tied to industrial demand for CAD/CAM/CAE solutions, with potential upside from digital transformation trends. Its dividend payout of €1.85 per share reflects a commitment to shareholder returns, though the yield should be assessed against sector peers. Future growth may hinge on expanding its proprietary software offerings or geographic reach.

Valuation And Market Expectations

With a market cap of approximately €919 million, the stock trades at a premium to earnings, reflecting investor confidence in its niche positioning and cash flow stability. The beta of 0.935 suggests lower volatility than the broader market, aligning with its steady industrial client base. Valuation multiples should be compared to specialized software peers for context.

Strategic Advantages And Outlook

The company’s dual-segment model and focus on industrial software provide differentiation in a competitive market. Its long-standing relationships and technical expertise are key advantages. However, reliance on industrial cycles and competition from larger vendors pose risks. The outlook remains stable, with opportunities in automation and precision manufacturing driving demand for its solutions.

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