investorscraft@gmail.com

Intrinsic ValueBechtle AG (BC8.DE)

Previous Close43.84
Intrinsic Value
Upside potential
Previous Close
43.84

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

Bechtle AG is a leading European IT services provider, operating through two core segments: IT System House & Managed Services and IT E-Commerce. The company delivers a comprehensive suite of solutions, including IT consulting, system integration, cloud services, and software development, catering to industries such as manufacturing, finance, and the public sector. Its e-commerce platform offers over 40,000 hardware and software products, reinforcing its hybrid model of direct sales and digital distribution. Bechtle distinguishes itself through deep vertical expertise, long-term customer relationships, and a focus on digital transformation, positioning it as a trusted partner for mid-sized and enterprise clients. The firm’s geographic footprint in Europe, combined with its dual-channel approach, provides resilience against market fluctuations. Its emphasis on managed services and recurring revenue streams enhances stability, while its scalable e-commerce platform drives efficiency. Bechtle’s market position is further strengthened by its ability to bundle hardware, software, and services into tailored solutions, creating sticky customer relationships and cross-selling opportunities.

Revenue Profitability And Efficiency

Bechtle reported revenue of €6.31 billion in its latest fiscal year, with net income of €245.5 million, reflecting a disciplined cost structure and operational efficiency. The company’s diluted EPS of €1.95 underscores its ability to translate top-line growth into shareholder value. Operating cash flow of €558.2 million highlights strong liquidity generation, while capital expenditures of €88.7 million indicate prudent reinvestment.

Earnings Power And Capital Efficiency

The firm’s earnings power is supported by its diversified revenue streams, including high-margin consulting and managed services. Its capital efficiency is evident in its ability to generate substantial operating cash flow relative to net income, with a focus on working capital optimization. The balance between growth investments and profitability demonstrates a sustainable business model.

Balance Sheet And Financial Health

Bechtle maintains a solid balance sheet, with €643.1 million in cash and equivalents against total debt of €812.3 million, reflecting moderate leverage. The company’s liquidity position and manageable debt levels provide flexibility for strategic acquisitions and organic growth initiatives, ensuring financial stability.

Growth Trends And Dividend Policy

Bechtle has demonstrated consistent growth, driven by digital transformation trends and expansion in managed services. The company’s dividend policy, with a payout of €0.70 per share, reflects a commitment to returning capital to shareholders while retaining sufficient funds for reinvestment. Its growth trajectory is supported by both organic initiatives and targeted M&A.

Valuation And Market Expectations

With a market capitalization of €4.86 billion and a beta of 1.07, Bechtle is valued as a stable yet growth-oriented IT services player. The market appears to price in its hybrid model’s resilience and its ability to capitalize on Europe’s IT modernization demand, though competitive pressures remain a consideration.

Strategic Advantages And Outlook

Bechtle’s strategic advantages lie in its integrated service portfolio, strong customer relationships, and scalable e-commerce platform. The outlook remains positive, supported by secular IT spending trends and the company’s ability to adapt to evolving client needs. Challenges include margin pressures in competitive segments and macroeconomic uncertainties in Europe.

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