investorscraft@gmail.com

Intrinsic ValueAll for One Group SE (A1OS.DE)

Previous Close40.10
Intrinsic Value
Upside potential
Previous Close
40.10

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

All for One Group SE is a specialized provider of business software solutions, primarily serving mid-sized enterprises in German-speaking Europe and beyond. The company operates through two segments, CORE and LOB, offering a comprehensive suite of services including ERP implementations (SAP, Microsoft, IBM), cloud solutions, and IT consulting. Its expertise spans digital transformation, IoT, machine learning, and cybersecurity, positioning it as a trusted partner for businesses navigating complex technological upgrades. The firm differentiates itself through deep industry knowledge, end-to-end service capabilities, and a focus on customer-specific solutions rather than off-the-shelf products. With roots dating back to 1959, All for One has established long-term client relationships in manufacturing, logistics, and professional services. While not a market leader in scale compared to global IT giants, it maintains a strong regional presence with particular strength in SAP implementations for German Mittelstand companies. The company faces competition from both large multinational IT service providers and local specialists but retains relevance through its hybrid consulting-and-technology delivery model.

Revenue Profitability And Efficiency

The company reported EUR 511.4 million in revenue for the period, with net income of EUR 18.2 million, reflecting a net margin of approximately 3.6%. Operating cash flow stood at EUR 41 million, demonstrating reasonable conversion of earnings to cash. Capital expenditures were modest at EUR 3.5 million, suggesting a capital-light business model focused on services rather than infrastructure. The diluted EPS of EUR 3.7 indicates adequate profitability for its market cap tier.

Earnings Power And Capital Efficiency

All for One demonstrates moderate earnings power with its current return profile. The company generates sufficient cash flow to support operations and modest growth initiatives, as evidenced by positive operating cash flow after accounting for maintenance capex. The business appears to require limited reinvestment to sustain current operations, though growth in higher-margin consulting services could improve capital efficiency metrics over time.

Balance Sheet And Financial Health

The balance sheet shows EUR 62.6 million in cash against EUR 118.3 million in total debt, indicating a net debt position that warrants monitoring but remains manageable given the company's cash generation. The current capital structure appears appropriate for its business model, with no immediate liquidity concerns. The debt level suggests some financial flexibility remains for strategic investments if required.

Growth Trends And Dividend Policy

The company maintains a dividend policy with EUR 1.6 per share payout, representing a payout ratio of approximately 43% based on current EPS. This balanced approach allows for both shareholder returns and retained earnings to fund organic growth. Future growth will likely depend on expanding higher-value consulting services and cloud solutions within its existing client base rather than significant market share gains.

Valuation And Market Expectations

With a market capitalization of EUR 267.7 million, the company trades at roughly 0.52x revenue and 14.7x earnings. The beta of 0.856 suggests lower volatility than the broader market. These multiples reflect expectations of steady but unspectacular growth, in line with its position as a regional IT services provider rather than a high-growth tech firm.

Strategic Advantages And Outlook

All for One's key advantages include deep SAP expertise, strong client relationships, and a full-service offering that reduces client vendor fragmentation. The outlook remains stable, with digital transformation trends supporting demand for its services. However, margin pressure from competition and the need to continuously upskill in emerging technologies present ongoing challenges. Success will depend on executing higher-margin projects while maintaining cost discipline.

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