investorscraft@gmail.com

Intrinsic ValueEasy Software AG (ESY.DE)

Previous Close13.60
Intrinsic Value
Upside potential
Previous Close
13.60

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

Easy Software AG operates in the enterprise software sector, specializing in HR, procurement, and document management solutions tailored for SAP environments. The company's core revenue model revolves around licensing its proprietary HR and procurement process software, supplemented by SaaS offerings, consulting, and managed services. Its products, such as integrated HR software, digital personnel file solutions, and SAP-compatible document management tools, cater to mid-sized and large enterprises seeking workflow automation and compliance efficiency. Positioned as a niche player in the SAP ecosystem, Easy Software AG differentiates itself through deep integration capabilities and sector-specific expertise, particularly in German-speaking markets. The company faces competition from larger ERP vendors but maintains relevance by focusing on modular, SAP-adjacent solutions that address specific pain points in HR and procurement. Its multi-experience platform and private cloud offerings reflect a strategic shift toward scalable, subscription-based revenue streams.

Revenue Profitability And Efficiency

In FY 2023, Easy Software AG reported revenue of €52.5 million but recorded a net loss of €1.07 million, with diluted EPS of -€0.17. Operating cash flow remained positive at €5.69 million, supported by disciplined working capital management. Capital expenditures were minimal at €0.14 million, indicating a capital-light model focused on software development and cloud infrastructure rather than heavy asset investments.

Earnings Power And Capital Efficiency

The company's negative net income suggests challenges in translating revenue growth to profitability, possibly due to competitive pricing or elevated R&D costs. However, its debt-free balance sheet and positive operating cash flow demonstrate underlying operational efficiency. The absence of interest expenses and negligible capex requirements underscore a lean cost structure typical of software firms.

Balance Sheet And Financial Health

Easy Software AG maintains a conservative financial profile with €2.26 million in cash and no debt, providing liquidity for strategic initiatives. The equity-funded structure eliminates leverage risks, though the modest cash position may limit aggressive expansion. With no dividend obligations, retained earnings can be reinvested into product development or market expansion.

Growth Trends And Dividend Policy

Top-line performance shows stability, but profitability pressures persist. The company has not paid dividends, aligning with its growth-focused strategy. Future growth may hinge on SaaS adoption and cross-selling opportunities within its existing SAP-centric customer base, though macroeconomic headwinds in enterprise software spending could pose near-term challenges.

Valuation And Market Expectations

At a market cap of €87.6 million, the company trades at approximately 1.7x revenue, reflecting modest investor expectations given its profitability struggles. The low beta of 0.215 suggests relative insulation from market volatility, possibly due to its niche positioning and private ownership structure.

Strategic Advantages And Outlook

Easy Software AG's deep SAP integration expertise and modular software offerings provide defensible differentiation. However, the path to sustained profitability requires scaling its SaaS transition and expanding beyond core markets. The outlook remains cautiously optimistic, contingent on execution in cloud migration and cost optimization.

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