investorscraft@gmail.com

Intrinsic ValueKPS AG (KSC.DE)

Previous Close0.56
Intrinsic Value
Upside potential
Previous Close
0.56

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

KPS AG operates as a specialized management consulting firm focused on digital transformation, business process optimization, and IT solutions for the retail and consumer goods sectors across Germany and Europe. The company generates revenue through advisory services, software licenses, maintenance contracts, and hardware sales, positioning itself as an end-to-end partner for enterprises navigating digital modernization. Its expertise spans strategic planning, application development, and technology implementation, catering to mid-sized and large clients seeking operational efficiency. KPS AG differentiates itself through deep sector-specific knowledge, particularly in retail, where it helps businesses adapt to e-commerce trends and omnichannel strategies. Despite operating in a competitive IT services landscape dominated by larger players, the firm maintains relevance by combining consulting with tangible solution deployment. However, its regional focus and reliance on discretionary corporate spending expose it to cyclical demand fluctuations in its core markets.

Revenue Profitability And Efficiency

In its latest fiscal year, KPS AG reported revenues of €145.4 million but recorded a net loss of €23.4 million, reflecting operational challenges in a tightening consulting market. The negative diluted EPS of €0.57 contrasts with positive operating cash flow of €8.9 million, suggesting non-cash impairments or restructuring costs impacted profitability. Minimal capital expenditures (€0.1 million) indicate a asset-light service model, though weak earnings raise questions about cost structure efficiency relative to peers.

Earnings Power And Capital Efficiency

The company's negative earnings and modest cash generation highlight strained profitability metrics, with operating cash flow covering just 38% of total debt. This limited earnings power restricts reinvestment capacity, though the consultancy model inherently requires less capital intensity than technology hardware firms. The 1.129 beta suggests earnings volatility aligns closely with broader market movements, typical for project-based service businesses.

Balance Sheet And Financial Health

KPS AG maintains €12.1 million in cash against €49.3 million total debt, presenting a leveraged position with a cash-to-debt ratio of 0.25x. While the absence of dividends preserves liquidity, the debt burden may constrain financial flexibility if profitability does not improve. The balance sheet structure reflects transformation costs rather than sustained underinvestment, given the nominal capex.

Growth Trends And Dividend Policy

Top-line stability (€145.4 million revenue) contrasts with deepening losses, signaling potential pricing pressure or project deferrals in its core markets. The suspended dividend policy aligns with cash preservation needs, though the lack of shareholder returns reduces appeal to income-focused investors. Growth prospects hinge on demand recovery in European digital transformation spending, particularly in retail IT modernization.

Valuation And Market Expectations

At a €34.7 million market cap, the stock trades at approximately 0.24x revenue, reflecting skepticism about earnings recovery. The negative earnings multiple is non-meaningful, but the valuation suggests the market prices in either turnaround potential or further contraction risks. Investors appear to await clearer signs of operational restructuring success before assigning premium multiples.

Strategic Advantages And Outlook

KPS AG's niche expertise in retail digitalization provides differentiation, but macroeconomic headwinds in Europe and consulting budget cuts pose near-term challenges. Successful execution of higher-margin technology implementation projects could improve profitability, while persistent losses may necessitate strategic reassessment. The outlook remains cautiously dependent on sector-specific IT spending rebound and internal cost discipline improvements.

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