investorscraft@gmail.com

Intrinsic ValueLang & Schwarz AG (LUS1.DE)

Previous Close22.80
Intrinsic Value
Upside potential
Previous Close
22.80

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 provider in Germany, focusing on the development and issuance of derivative financial instruments. The company's core revenue model is built around its OTC trading platform, which facilitates transactions in stocks, funds, bonds, and ETPs, alongside its proprietary LS Exchange electronic trading system. Additionally, it offers IT hardware and software services, diversifying its income streams. Positioned in the competitive capital markets sector, Lang & Schwarz distinguishes itself through its niche expertise in derivatives and its integrated trading infrastructure. The company serves both institutional and retail clients, leveraging its technological capabilities to provide efficient and scalable trading solutions. Despite operating in a highly regulated environment, the firm maintains a strong foothold in the German market, supported by its long-standing reputation since its founding in 1996. Its ability to adapt to evolving market demands and regulatory changes underscores its resilience in the financial services landscape.

Revenue Profitability And Efficiency

Lang & Schwarz reported revenue of €485.3 million for FY 2023, reflecting its robust trading platform and diversified service offerings. 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 efficient capital allocation.

Earnings Power And Capital Efficiency

The company's earnings power is supported by its diversified revenue streams, though net income margins remain modest. Capital efficiency appears balanced, with limited capex and a focus on leveraging existing infrastructure. The negative operating cash flow raises questions about short-term liquidity management, but the firm's cash reserves of €125.5 million provide a buffer for operational needs.

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 sustained financial stability.

Growth Trends And Dividend Policy

The company's growth trajectory is tied to its ability to expand its trading platform and derivative offerings. A dividend of €0.55 per share reflects a commitment to shareholder returns, though the payout ratio should be assessed against earnings sustainability. Future growth may hinge on technological advancements and regulatory adaptability in the derivatives market.

Valuation And Market Expectations

With a market cap of €214.2 million and a beta of 1.45, Lang & Schwarz exhibits higher volatility relative to the market. Investors likely price in its niche positioning and growth potential in the derivatives space, though profitability metrics suggest cautious optimism.

Strategic Advantages And Outlook

Lang & Schwarz's strategic advantages lie in its specialized derivatives expertise and integrated trading systems. The outlook depends on its ability to innovate within a regulated framework and capitalize on market opportunities. Maintaining technological agility and client trust will be critical for sustained competitiveness in Germany's financial services sector.

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