investorscraft@gmail.com

Intrinsic Valueaudius SE (3IT.DE)

Previous Close13.10
Intrinsic Value
Upside potential
Previous Close
13.10

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

audius SE operates in the competitive IT consulting and services sector in Germany, specializing in workplace design, data center management, and process optimization. The company differentiates itself through a comprehensive suite of IT solutions, including development, automation, and risk management services, catering to businesses seeking digital transformation. As a subsidiary of audius AG, it leverages group synergies to enhance its market reach and service depth. The German IT services market is highly fragmented, with audius SE positioning itself as a mid-tier player focusing on tailored, high-value consulting engagements. Its rebranding in 2020 reflects a strategic shift toward integrated IT solutions, aiming to strengthen client retention and cross-selling opportunities. The company’s expertise in SharePoint and quality management further solidifies its niche appeal in enterprise IT infrastructure.

Revenue Profitability And Efficiency

In FY 2023, audius SE reported revenue of €78.2 million, with net income of €3.4 million, translating to a diluted EPS of €0.70. Operating cash flow stood at €2.8 million, though capital expenditures of €2.5 million indicate ongoing investments in service capabilities. The company maintains a lean operational structure, with profitability metrics reflecting steady demand for its IT consulting offerings.

Earnings Power And Capital Efficiency

The company’s net income margin of approximately 4.4% underscores moderate earnings power in a competitive sector. Capital efficiency is balanced, with operating cash flow covering capex, though reinvestment needs limit free cash flow generation. The diluted EPS of €0.70 suggests adequate returns for equity holders relative to its market cap.

Balance Sheet And Financial Health

audius SE holds €10.0 million in cash and equivalents against €3.3 million in total debt, indicating a robust liquidity position. The low leverage ratio supports financial flexibility, with ample capacity to fund growth initiatives or weather cyclical downturns in IT spending.

Growth Trends And Dividend Policy

Revenue growth trends are undisclosed, but the dividend payout of €0.35 per share implies a yield of ~2.7% (based on current market cap), signaling a commitment to shareholder returns. The company’s focus on high-margin consulting services could drive future top-line expansion if demand for digital transformation persists.

Valuation And Market Expectations

With a market cap of €64.5 million and a beta of 0.61, audius SE trades at a modest valuation, reflecting its niche positioning and smaller scale. Investors likely price in limited growth upside, given the saturated German IT services market and the company’s mid-tier status.

Strategic Advantages And Outlook

audius SE benefits from its specialized IT consulting expertise and parent-company backing, though its outlook hinges on sustaining client relationships in a cost-sensitive environment. Strategic focus on automation and process optimization may unlock efficiencies, but macroeconomic headwinds could pressure discretionary IT spending.

Sources

Company filings, market data

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