investorscraft@gmail.com

Intrinsic ValueCHAPTERS Group AG (CHG.DE)

Previous Close37.90
Intrinsic Value
Upside potential
Previous Close
37.90

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

CHAPTERS Group AG operates as a diversified software and services provider in the DACH region, focusing on niche markets with specialized solutions. The company’s revenue model is built on recurring software licenses, SaaS offerings, and service-based contracts across industries such as property management, utilities, emergency services, and education. Its portfolio includes ERP, CRM, and industry-specific software, catering to both public and private sector clients. The firm’s market position is reinforced by its ability to address highly specialized needs, such as fire brigade management, hunting license administration, and student support services, where competition is fragmented. By maintaining a broad yet targeted portfolio, CHAPTERS Group balances diversification with deep domain expertise. The company’s rebranding from MEDIQON in 2023 reflects its strategic shift toward a more cohesive, solution-driven approach. While it operates in competitive segments, its focus on underserved niches provides resilience against larger, generalized software vendors. The DACH region’s strong demand for digitization and regulatory-driven software needs further supports its growth potential.

Revenue Profitability And Efficiency

In FY 2023, CHAPTERS Group reported revenue of €70.8 million, though it recorded a net loss of €4.1 million, reflecting margin pressures or integration costs. Operating cash flow of €7.4 million suggests underlying operational viability, while capital expenditures of €3.6 million indicate moderate reinvestment needs. The diluted EPS of -€0.23 underscores profitability challenges, likely tied to its diversified but capital-intensive model.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight earnings challenges, possibly due to high operating costs or acquisition-related expenses. However, positive operating cash flow signals core business stability. With a market cap of €933 million, investors appear to price in long-term growth potential despite near-term inefficiencies. Capital allocation leans toward sustaining niche software dominance rather than aggressive expansion.

Balance Sheet And Financial Health

CHAPTERS Group holds €50.8 million in cash against €69.3 million in total debt, indicating a leveraged but manageable position. The liquidity buffer provides flexibility, though debt levels warrant monitoring given the net loss. The absence of dividends aligns with reinvestment priorities, while the equity base remains stable with 18.1 million shares outstanding.

Growth Trends And Dividend Policy

Growth is likely driven by organic software adoption and targeted acquisitions, though FY 2023’s net loss suggests integration or execution risks. The company does not pay dividends, retaining cash for debt servicing and expansion. Its beta of 0.513 implies lower volatility relative to the market, possibly reflecting investor confidence in its niche-focused strategy.

Valuation And Market Expectations

At a market cap of €933 million, the stock trades at a premium to revenue, implying expectations of future profitability or consolidation benefits. The negative earnings may temper short-term valuation, but the specialized software portfolio could justify long-term multiples if margins improve.

Strategic Advantages And Outlook

CHAPTERS Group’s strength lies in its fragmented yet sticky niche markets, where customer retention is high. The outlook hinges on scaling software solutions profitably and optimizing recent acquisitions. Regulatory tailwinds in digitization and public-sector IT spending could offset near-term profitability headwinds, provided execution improves.

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