investorscraft@gmail.com

Intrinsic ValueDatagroup Se (0W19.L)

Previous Close£70.90
Intrinsic Value
Upside potential
Previous Close
£70.90

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

DATAGROUP SE operates as a specialized IT services provider in Germany and across Europe, focusing on IT infrastructure, consulting, and development. The company’s core revenue model is built on recurring managed services, including cloud solutions, application management, and workplace services, complemented by project-based consulting and software development. Its two primary segments—Services, and Solutions and Consulting—allow it to cater to diverse enterprise IT needs, from end-user support to SAP transformations. DATAGROUP differentiates itself through integrated offerings that combine operational reliability with digital transformation expertise, positioning it as a mid-market leader in the competitive European IT services landscape. The company’s subsidiary structure under HHS Beteiligungsgesellschaft mbH provides stability while enabling targeted growth in high-demand areas like robotic process automation and AI-driven solutions. With a focus on SMEs and large enterprises, DATAGROUP balances scalability with customization, ensuring sticky client relationships in a sector increasingly dominated by hyperscalers and niche players.

Revenue Profitability And Efficiency

DATAGROUP reported revenue of €527.6 million in its latest fiscal year, with net income of €26.2 million, reflecting a disciplined cost structure. The company’s diluted EPS of €3.14 underscores its ability to convert top-line growth into shareholder returns. Operating cash flow of €58.9 million, against capital expenditures of €11.6 million, indicates efficient cash generation from core operations, supporting reinvestment and debt management.

Earnings Power And Capital Efficiency

The company’s operating cash flow margin of approximately 11.2% demonstrates solid earnings quality, with managed services likely driving recurring revenue streams. Capital expenditures represent a modest 2.2% of revenue, suggesting asset-light operations typical of IT services firms. However, the beta of 1.27 indicates higher volatility relative to the market, possibly reflecting sector-specific risks or growth investments.

Balance Sheet And Financial Health

DATAGROUP maintains €36.6 million in cash against total debt of €191.4 million, implying a leveraged but manageable position. The debt level is typical for IT services firms funding growth via acquisitions or technology upgrades. Liquidity appears adequate, with operating cash flow covering interest obligations and supporting the €1 per share dividend.

Growth Trends And Dividend Policy

The company’s growth is likely tied to digital transformation demand, particularly in cloud and SAP services. Its dividend yield, based on current market cap, is modest, suggesting a balance between shareholder returns and reinvestment. The absence of explicit revenue growth data necessitates caution, but the sector tailwinds and diversified service portfolio provide a plausible growth foundation.

Valuation And Market Expectations

With a market cap of €459.6 million, DATAGROUP trades at a P/E of approximately 17.5x (based on diluted EPS), aligning with mid-cap IT services peers. The elevated beta suggests market expectations of cyclicality or growth-driven re-rating potential. Investors likely price in sustained demand for hybrid IT solutions but may discount execution risks in a fragmented competitive landscape.

Strategic Advantages And Outlook

DATAGROUP’s integrated service model and focus on mid-market clients provide resilience against pure-play cloud competitors. Its expertise in SAP and automation aligns with enterprise IT priorities, though reliance on the German market could limit diversification. The outlook hinges on scaling higher-margin consulting while maintaining operational efficiency in commoditized infrastructure services.

Sources

Company description, financials from ticker data, and inferred sector context.

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