investorscraft@gmail.com

Intrinsic ValueCrealogix Holding AG (CLXN.SW)

Previous CloseCHF59.50
Intrinsic Value
Upside potential
Previous Close
CHF59.50

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

Crealogix Holding AG is a Swiss fintech company specializing in digital banking solutions, serving retail and corporate banks as well as wealth management institutions. Its core offerings include modular software platforms for wealth management, retail banking, corporate banking, and SME banking, enabling clients to enhance digital customer experiences and operational efficiency. The company operates primarily in Switzerland and Europe, leveraging its deep domain expertise to cater to financial institutions undergoing digital transformation. Crealogix differentiates itself through a combination of regulatory compliance, scalability, and integration capabilities, positioning it as a trusted partner for banks navigating the shift toward open banking and embedded finance. Despite competition from larger global players, the company maintains a niche presence by focusing on tailored solutions for mid-sized financial institutions. Its market position is reinforced by long-term client relationships and a reputation for reliability in a highly regulated industry.

Revenue Profitability And Efficiency

In FY 2023, Crealogix reported revenue of CHF 81.4 million, reflecting its steady demand for digital banking solutions. Net income was marginal at CHF 24,000, with diluted EPS of CHF 0.0172, indicating tight profitability amid operational challenges. Operating cash flow was negative at CHF -5.48 million, suggesting potential working capital pressures or investment cycles, though capital expenditures remained modest at CHF -306,000.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with minimal net income and negative operating cash flow. This suggests reinvestment needs or cost inefficiencies, though the absence of significant capex implies a asset-light model. The diluted EPS of CHF 0.0172 underscores limited earnings scalability, likely due to competitive pressures or high R&D/sales costs inherent in fintech software development.

Balance Sheet And Financial Health

Crealogix holds CHF 3.38 million in cash and equivalents against total debt of CHF 24.82 million, indicating a leveraged balance sheet. The debt-to-equity ratio appears elevated, though typical for growth-oriented software firms. Liquidity may be a concern given negative operating cash flow, but the company’s ability to service debt will depend on revenue stability and cost management.

Growth Trends And Dividend Policy

Revenue growth trends are unclear without prior-year comparisons, but the absence of dividends aligns with the company’s focus on reinvestment. The fintech sector’s expansion could drive demand, though Crealogix’s profitability challenges may hinder aggressive growth. Its zero-dividend policy reflects a prioritization of operational flexibility over shareholder returns.

Valuation And Market Expectations

With a market cap of CHF 83.6 million, the company trades at approximately 1x revenue, suggesting modest expectations given its profitability constraints. The beta of 0.901 indicates lower volatility than the broader market, possibly due to its niche focus. Investors likely await clearer signs of earnings improvement or strategic milestones.

Strategic Advantages And Outlook

Crealogix’s strengths lie in its specialized software for regulated financial institutions and its regional expertise. However, its outlook depends on improving cash flow and scaling profitability. Success hinges on capturing digital banking trends while managing debt and operational costs. The company’s niche positioning offers stability, but execution risks remain.

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