investorscraft@gmail.com

Intrinsic ValueDatagroup Se (D6H.DE)

Previous Close70.70
Intrinsic Value
Upside potential
Previous Close
70.70

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

DATAGROUP SE operates as a specialized IT services provider in Germany and internationally, focusing on IT infrastructure, consulting, and development. The company’s core revenue model is built on recurring managed services, including cloud solutions, application management, and workplace services, complemented by project-based consulting and software development. Its two primary segments—Services, and Solutions and Consulting—allow it to cater to diverse enterprise IT needs, from end-user support to SAP transformations. DATAGROUP differentiates itself through integrated, vendor-agnostic solutions, positioning it as a mid-market leader in the competitive German IT services landscape. The company’s emphasis on automation, AI, and hybrid cloud aligns with growing demand for digital transformation, though it faces competition from larger global players and niche specialists. Its subsidiary structure under HHS Beteiligungsgesellschaft provides stability while enabling targeted growth in high-margin areas like cloud and security services.

Revenue Profitability And Efficiency

DATAGROUP reported revenue of €527.6 million for the period, with net income of €26.2 million, reflecting a disciplined cost structure. Operating cash flow of €58.9 million underscores efficient working capital management, while capital expenditures of €11.6 million indicate moderate reinvestment needs. The diluted EPS of €3.14 suggests steady profitability, though the beta of 1.27 signals higher volatility relative to the market.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by recurring service revenue, which provides stability amid project-based consulting volatility. Capital efficiency appears balanced, with operating cash flow covering capex by a factor of 5x. However, the net income margin of ~5% suggests room for improvement in scaling high-value solutions like SAP and AI services.

Balance Sheet And Financial Health

DATAGROUP maintains €36.6 million in cash against €191.4 million of total debt, indicating a leveraged but manageable position. The debt level is typical for IT services firms investing in growth, though liquidity coverage remains adequate. No immediate solvency risks are evident, given stable cash generation.

Growth Trends And Dividend Policy

The company’s growth is likely tied to cloud adoption and hybrid work trends, with dividends of €1 per share reflecting a conservative payout ratio (~32% of EPS). Shareholder returns are balanced against reinvestment needs, suggesting a focus on organic expansion rather than aggressive distributions.

Valuation And Market Expectations

At a market cap of ~€459.6 million, DATAGROUP trades at ~1.7x EV/revenue, aligning with mid-tier IT services peers. The elevated beta implies investor expectations of cyclical sensitivity, though recurring revenue streams may buffer downturns.

Strategic Advantages And Outlook

DATAGROUP’s regional expertise and integrated service portfolio provide resilience, but success hinges on scaling higher-margin offerings like AI and automation. Near-term challenges include competition and talent retention, while long-term cloud adoption trends remain a tailwind.

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