investorscraft@gmail.com

Intrinsic ValueProdware (ALPRO.PA)

Previous Close28.00
Intrinsic Value
Upside potential
Previous Close
28.00

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

Prodware operates as a specialized provider of sectoral and business IT solutions, primarily serving industries such as manufacturing, retail, professional services, and construction across France and internationally. The company’s core revenue model revolves around software publishing, integration, and hosting, with a strong emphasis on Microsoft Dynamics ERP and CRM solutions, alongside niche offerings like BIM software for architecture and GreenITude solutions for sustainable IT. Prodware differentiates itself through vertical expertise, tailoring solutions for specific industries such as life sciences and wine and spirits, which enhances client stickiness and cross-selling opportunities. Its hybrid approach—combining on-premise, cloud, and infrastructure services—positions it as a flexible partner for mid-sized and large enterprises undergoing digital transformation. While competing with global ERP vendors, Prodware’s deep sectoral knowledge and localized support provide a defensible market position in its core geographies.

Revenue Profitability And Efficiency

Prodware reported revenue of €668.7 million for FY 2024, with net income of €22.2 million, reflecting a net margin of approximately 3.3%. Operating cash flow stood at €65.8 million, though capital expenditures of €66.3 million suggest reinvestment needs. The company’s profitability metrics indicate moderate efficiency, with diluted EPS of €2.9, though further analysis of cost structures would be needed to assess scalability.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by recurring revenue streams from software hosting and integration services, though net income margins remain modest. Capital efficiency appears balanced, with operating cash flow nearly covering capex, but the €321.6 million total debt load warrants monitoring, particularly in a higher-interest-rate environment.

Balance Sheet And Financial Health

Prodware maintains a solid liquidity position with €97.1 million in cash and equivalents against total debt of €321.6 million. The debt-to-equity ratio is not provided, but the cash cushion and operating cash flow generation suggest manageable leverage. The absence of dividends aligns with reinvestment priorities.

Growth Trends And Dividend Policy

Growth is likely driven by demand for sector-specific ERP and cloud solutions, though the flat dividend policy (€0 per share) indicates a focus on organic expansion or debt reduction. The company’s exposure to digital transformation trends in Europe provides a tailwind, but competitive pressures may limit pricing power.

Valuation And Market Expectations

With a market cap of €87.3 million, Prodware trades at a low multiple relative to revenue, reflecting its niche positioning and modest profitability. The beta of 0.584 suggests lower volatility than the broader market, possibly due to stable enterprise client relationships.

Strategic Advantages And Outlook

Prodware’s vertical expertise and hybrid delivery model are key advantages, though reliance on Microsoft ecosystems poses integration risks. The outlook hinges on execution in cloud migration and cross-selling higher-margin services, with potential upside from European SME digital adoption.

Sources

Company description, financial data provided

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