investorscraft@gmail.com

Intrinsic ValueIVU Traffic Technologies AG (IVU.DE)

Previous Close21.00
Intrinsic Value
Upside potential
Previous Close
21.00

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

IVU Traffic Technologies AG is a specialized software provider in the public transportation sector, delivering integrated IT solutions for bus and rail operators globally. The company’s flagship products, IVU.suite and IVU.rail, encompass a comprehensive ecosystem for timetable creation, fleet optimization, driver dispatch, real-time monitoring, ticketing, and passenger information. These solutions enhance operational efficiency and service reliability for transit agencies, positioning IVU as a key enabler of smart mobility. The company operates in a niche but growing market, driven by urbanization, sustainability mandates, and digital transformation in public transport. IVU differentiates itself through deep domain expertise, modular and scalable systems, and long-term customer relationships, often secured via recurring maintenance and cloud hosting services. Its focus on mission-critical software for transit operators provides resilience against broader economic cycles, though growth is tied to public infrastructure spending and regulatory shifts favoring sustainable transport.

Revenue Profitability And Efficiency

In its latest fiscal year, IVU reported revenue of €133.7 million, with net income of €12.0 million, reflecting a net margin of approximately 9%. Operating cash flow stood at €8.0 million, though capital expenditures of €1.6 million indicate moderate reinvestment needs. The company’s profitability metrics suggest disciplined cost management, albeit with room for improved cash conversion efficiency given its asset-light software model.

Earnings Power And Capital Efficiency

IVU’s diluted EPS of €0.69 underscores its ability to generate earnings despite its mid-market scale. The company’s capital efficiency is supported by a software-centric model, though its beta of 1.136 indicates higher volatility relative to the market, likely due to sector-specific risks such as project timing and public funding dependencies.

Balance Sheet And Financial Health

IVU maintains a solid balance sheet with €21.1 million in cash and equivalents against total debt of €20.8 million, implying a near-neutral net debt position. This liquidity buffer supports operational flexibility, while its modest leverage suggests capacity for strategic investments or acquisitions in a fragmented industry.

Growth Trends And Dividend Policy

Growth is likely tied to global adoption of intelligent transport systems, with IVU’s recurring revenue streams (e.g., maintenance and cloud services) providing stability. The company’s €0.26 dividend per share reflects a conservative payout ratio, prioritizing reinvestment over shareholder returns, consistent with its growth-oriented strategy.

Valuation And Market Expectations

At a market cap of €311 million, IVU trades at approximately 2.3x revenue and 26x net income, aligning with niche software peers. Investor expectations likely hinge on its ability to expand internationally and capitalize on digitization trends in public transport, though valuation multiples may be tempered by sector-specific execution risks.

Strategic Advantages And Outlook

IVU’s deep industry expertise and integrated product suite position it well for long-term growth, particularly as cities prioritize sustainable mobility. However, reliance on public-sector budgets and competition from larger tech players could pose challenges. The outlook remains cautiously optimistic, contingent on execution in key markets and scalability of its cloud offerings.

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