investorscraft@gmail.com

Intrinsic ValueDevoteam S.A. (DVT.PA)

Previous Close168.50
Intrinsic Value
Upside potential
Previous Close
168.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Devoteam SA operates as a technology and management consulting firm, specializing in digital transformation services across Europe and beyond. The company’s core offerings include cybersecurity, cloud solutions, data analytics, and customer experience optimization, catering to enterprises seeking agile IT and business process improvements. With a strong foothold in France and international markets, Devoteam leverages its expertise in high-demand digital services to support clients in navigating complex technological shifts. The firm differentiates itself through a consultative approach, combining technical proficiency with strategic advisory to drive long-term client value. Its subsidiary structure under Castillon SAS provides stability while allowing flexibility to adapt to regional market dynamics. In the competitive IT services sector, Devoteam maintains relevance by focusing on innovation-led solutions, particularly in cloud and cybersecurity, which are critical growth areas for enterprises globally.

Revenue Profitability And Efficiency

In FY 2020, Devoteam reported revenue of €760.4 million, with net income of €46.4 million, reflecting a net margin of approximately 6.1%. The company generated €109.7 million in operating cash flow, demonstrating solid cash conversion efficiency. Capital expenditures were modest at €4.0 million, indicating a capital-light consulting model with scalable service delivery.

Earnings Power And Capital Efficiency

Diluted EPS stood at €5.64, supported by disciplined cost management and revenue diversification across high-margin digital services. The firm’s operating cash flow coverage of net income (2.4x) underscores sustainable earnings quality, while its asset-light structure enhances return on invested capital.

Balance Sheet And Financial Health

Devoteam maintained a robust liquidity position with €154.6 million in cash and equivalents against total debt of €78.4 million, yielding a conservative net cash position. The balance sheet reflects a low-leverage profile, with debt primarily used for strategic flexibility rather than operational needs.

Growth Trends And Dividend Policy

The company distributed a dividend of €8.00 per share, signaling confidence in cash flow stability despite macroeconomic uncertainties. Growth is likely driven by demand for digital transformation services, though FY 2020 specifics on organic growth rates are unavailable.

Valuation And Market Expectations

With a beta of 1.08, Devoteam’s stock exhibits moderate sensitivity to market movements, typical for IT services peers. The absence of disclosed market cap limits valuation analysis, but the firm’s profitability and dividend yield suggest investor appeal in the tech consulting space.

Strategic Advantages And Outlook

Devoteam’s focus on high-growth digital services, particularly cloud and cybersecurity, positions it well for sustained demand. Its consultative model and European footprint provide resilience, though competition from global IT firms remains a challenge. The outlook hinges on continued client investment in digital transformation initiatives.

Sources

Company filings, Euronext Paris disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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