investorscraft@gmail.com

Intrinsic ValueLang & Schwarz AG (LUS.DE)

Previous Close73.30
Intrinsic Value
Upside potential
Previous Close
73.30

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

Lang & Schwarz AG operates as a specialized financial services firm in Germany, focusing on the development and issuance of derivative financial instruments. The company provides a comprehensive OTC trading platform for stocks, funds, bonds, and ETPs, alongside its proprietary electronic trading system, LS Exchange. Additionally, it offers IT hardware and software services, positioning itself as a versatile player in the capital markets sector. Lang & Schwarz distinguishes itself through its hybrid model, combining traditional brokerage with technological innovation, catering to both institutional and retail investors. The firm’s deep expertise in derivatives and its robust trading infrastructure reinforce its competitive edge in the German financial landscape. With a strong foothold in OTC trading and a growing presence in electronic trading, the company is well-positioned to capitalize on evolving market trends and regulatory shifts in Europe’s financial ecosystem.

Revenue Profitability And Efficiency

In FY 2023, Lang & Schwarz reported revenue of €485.3 million, reflecting its active role in capital markets. Net income stood at €7.6 million, with diluted EPS of €0.81, indicating moderate profitability. Operating cash flow was negative at €-48.9 million, likely due to working capital adjustments or strategic investments, while capital expenditures were minimal at €-1.1 million, suggesting a lean operational approach.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, as evidenced by its modest net income relative to revenue. However, its ability to maintain a positive net income in a competitive market underscores resilience. The negative operating cash flow raises questions about short-term liquidity management, though its cash reserves of €125.5 million provide a buffer.

Balance Sheet And Financial Health

Lang & Schwarz maintains a solid balance sheet, with €125.5 million in cash and equivalents against total debt of €39.7 million, indicating a healthy liquidity position. The low debt-to-equity ratio suggests prudent financial management, though the negative operating cash flow warrants monitoring for sustainability.

Growth Trends And Dividend Policy

The company’s growth trajectory appears steady, with revenue demonstrating its core market activity. Notably, it paid a dividend of €8.17 per share, signaling a commitment to shareholder returns despite modest earnings. This high payout ratio may reflect confidence in future cash flows or a strategic emphasis on investor appeal.

Valuation And Market Expectations

With a beta of 1.25, Lang & Schwarz exhibits higher volatility than the broader market, aligning with its niche focus on derivatives and trading. The absence of a reported market cap suggests limited analyst coverage, but its dividend yield and trading activity could attract income-focused investors.

Strategic Advantages And Outlook

Lang & Schwarz’s dual focus on OTC and electronic trading platforms provides diversification and scalability. Its strong cash position and low debt support strategic flexibility, though improving cash flow generation will be critical. The company is well-placed to benefit from Germany’s active capital markets, but execution risks in a competitive sector remain.

Sources

Company filings, Deutsche Börse disclosures

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