investorscraft@gmail.com

Intrinsic ValueCompuGroup Medical SE & Co. KGaA (COP.DE)

Previous Close22.66
Intrinsic Value
Upside potential
Previous Close
22.66

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

CompuGroup Medical SE & Co. KGaA is a leading provider of healthcare IT solutions, operating across four key segments: Ambulatory Information Systems (AIS), Pharmacy Information Systems (PCS), Hospital Information Systems (HIS), and Consumer & Health Management Information Systems (CHS). The company specializes in developing and selling software that enhances clinical workflows, administrative efficiency, and patient engagement for healthcare providers globally. Its AIS segment caters to physicians and medical centers with practice management and electronic medical records, while PCS focuses on pharmacy-specific administrative tools. HIS delivers clinical and administrative solutions for hospitals and rehabilitation centers, and CHS offers IT security, data analytics, and consumer-facing digital health applications. CompuGroup Medical holds a strong position in the European healthcare IT market, leveraging its integrated suite of solutions to serve a diverse clientele, including pharmacies, hospitals, insurers, and pharmaceutical companies. The company’s ability to bridge clinical and administrative needs with scalable technology underscores its competitive edge in a sector increasingly driven by digital transformation and regulatory demands for interoperability and data security.

Revenue Profitability And Efficiency

In FY 2023, CompuGroup Medical reported revenue of €1.15 billion, reflecting its broad market reach across healthcare IT segments. Net income stood at €34.6 million, with diluted EPS of €0.66, indicating moderate profitability. Operating cash flow was robust at €128.9 million, though capital expenditures of €63.2 million suggest ongoing investments in technology and infrastructure to sustain growth and innovation.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by recurring revenue streams from software licenses and maintenance services, particularly in its AIS and PCS segments. Capital efficiency is evident in its ability to generate substantial operating cash flow relative to net income, though debt levels of €880 million highlight a leveraged balance sheet that could constrain flexibility in adverse conditions.

Balance Sheet And Financial Health

CompuGroup Medical’s balance sheet shows €107.2 million in cash and equivalents against total debt of €880 million, indicating a leveraged position. The debt-to-equity ratio suggests reliance on borrowing, which may necessitate careful liquidity management. However, strong operating cash flow provides a buffer for servicing obligations and funding growth initiatives.

Growth Trends And Dividend Policy

Growth is driven by digitalization trends in healthcare, with the company well-positioned to capitalize on demand for interoperable and secure IT solutions. A modest dividend of €0.05 per share reflects a conservative payout policy, prioritizing reinvestment in R&D and acquisitions to expand market share and product offerings.

Valuation And Market Expectations

With a market cap of €1.14 billion and a beta of 0.82, the stock exhibits lower volatility relative to the broader market. Valuation metrics suggest investor confidence in the company’s ability to navigate regulatory and competitive pressures while maintaining steady growth in the healthcare IT sector.

Strategic Advantages And Outlook

CompuGroup Medical’s integrated software solutions and entrenched relationships with healthcare providers provide a durable competitive advantage. The outlook remains positive, supported by tailwinds from healthcare digitization, though execution risks related to debt management and technological innovation warrant monitoring. Strategic acquisitions and partnerships could further solidify its market position.

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