investorscraft@gmail.com

Intrinsic ValueB+S Banksysteme AG (DTD2.DE)

Previous Close2.10
Intrinsic Value
Upside potential
Previous Close
2.10

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

B+S Banksysteme AG operates in the financial technology sector, specializing in software solutions tailored for banks and financial service providers. The company’s core offerings include payment transaction systems, documentary trade finance tools, account and currency management platforms, and treasury and risk management applications. Its flagship product, DDBAC, serves as a banking interface for data aggregation and transaction processing, catering primarily to private, savings, and online banks, as well as industrial clients. Positioned as a niche player in the German fintech landscape, B+S Banksysteme leverages its deep domain expertise to serve a specialized clientele, differentiating itself through tailored solutions rather than mass-market scalability. The company’s SaaS and data center services further enhance its recurring revenue streams, though its market reach remains concentrated in Germany, limiting broader international exposure. With a foundation dating back to 1982, the firm combines legacy knowledge with modern API-driven banking solutions, positioning itself as a reliable partner for financial institutions navigating digital transformation.

Revenue Profitability And Efficiency

B+S Banksysteme reported revenue of €12.7 million for the fiscal year, with net income of €1.24 million, reflecting a net margin of approximately 9.7%. Operating cash flow stood at €2.83 million, significantly higher than net income, indicating strong cash conversion efficiency. Capital expenditures were minimal at €6,000, suggesting a capital-light business model reliant on software development rather than physical infrastructure.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €0.20 underscores modest but stable earnings power. With operating cash flow covering net income by a factor of 2.3x, B+S Banksysteme demonstrates efficient capital deployment. Its focus on SaaS and maintenance services likely contributes to predictable cash flows, though the absence of dividend payouts suggests reinvestment into product development or debt reduction.

Balance Sheet And Financial Health

B+S Banksysteme holds €2.1 million in cash against €6.02 million of total debt, indicating a leveraged balance sheet. The debt-to-equity ratio appears elevated, though the company’s consistent operating cash flow generation provides some cushion for servicing obligations. Liquidity remains manageable, with no immediate refinancing risks evident given its stable cash flow profile.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company’s SaaS offerings and API-driven solutions align with broader fintech adoption trends. B+S Banksysteme does not currently pay dividends, opting to retain earnings for operational or strategic needs. Its modest market capitalization of €11.1 million suggests limited scalability, though niche specialization could support steady organic growth.

Valuation And Market Expectations

Trading at a market cap of €11.1 million, the company’s valuation reflects its small-scale operations and regional focus. A beta of 0.168 indicates low correlation with broader market movements, typical for niche software providers. Investors likely price in limited growth prospects, balanced by the stability of its recurring revenue model and entrenched client relationships.

Strategic Advantages And Outlook

B+S Banksysteme’s deep expertise in banking software and long-standing client relationships provide a defensive moat in its niche. However, its regional concentration and lack of international scale pose challenges against larger fintech competitors. The outlook hinges on its ability to modernize offerings and expand SaaS adoption, though execution risks remain given its leveraged balance sheet and modest earnings base.

Sources

Company description, financial data from disclosed filings, and market data from Deutsche Börse.

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