investorscraft@gmail.com

Intrinsic ValueBinect AG (MA10.DE)

Previous Close1.47
Intrinsic Value
Upside potential
Previous Close
1.47

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

Binect AG operates as a technology holding company specializing in digital business communication and document logistics solutions, primarily serving the German market. The company provides a comprehensive software and service platform that facilitates the digitization of business documents, receipts, and hybrid mail solutions, targeting medium-sized enterprises, authorities, and institutions. Its offerings include output management solutions and integrated digital modules designed to streamline administrative workflows and enhance operational efficiency. Binect AG operates in the competitive financial services sector, leveraging its niche expertise in digital transformation to differentiate itself from broader asset management firms. The company’s rebranding from MAX 21 AG in 2021 reflects its strategic pivot toward digital communication technologies, positioning it as a specialized player in a rapidly evolving industry. With a focus on scalability and regulatory compliance, Binect AG aims to capitalize on the growing demand for paperless business processes in Germany and potentially expand into adjacent European markets.

Revenue Profitability And Efficiency

Binect AG reported revenue of €20.96 million for the fiscal year, with a net income of €86,883, reflecting modest profitability. The diluted EPS stood at €0.03, indicating limited earnings power relative to its share count. Operating cash flow was positive at €541,266, though capital expenditures of €-353,345.91 suggest ongoing investments in technology and infrastructure. The company’s ability to generate cash from operations supports its operational sustainability.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with a net income margin of approximately 0.4%, highlighting challenges in scaling profitability. Operating cash flow exceeds net income, suggesting non-cash adjustments or working capital efficiencies. Capital expenditures are significant relative to operating cash flow, indicating reinvestment needs to maintain technological competitiveness. The low EPS further underscores the company’s current limited earnings capacity.

Balance Sheet And Financial Health

Binect AG maintains a solid liquidity position, with cash and equivalents of €2.32 million against total debt of €648,691, reflecting a conservative leverage profile. The company’s net cash position provides flexibility for strategic investments or debt reduction. With a market capitalization of €6.56 million, the balance sheet appears stable, though its small size may limit access to capital for larger-scale initiatives.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company’s focus on digital solutions aligns with broader industry tailwinds. Binect AG does not currently pay dividends, reinvesting cash flows into business development. Its modest net income suggests growth initiatives may take precedence over shareholder returns in the near term. The lack of a dividend policy is consistent with its growth-oriented strategy.

Valuation And Market Expectations

With a market cap of €6.56 million and a beta of 1.08, Binect AG exhibits higher volatility relative to the market. The company’s valuation metrics are not directly comparable due to its small size and niche focus. Investor expectations likely hinge on its ability to scale profitability and capture market share in digital business communication solutions.

Strategic Advantages And Outlook

Binect AG’s strategic advantage lies in its specialized digital communication platform, catering to a growing demand for paperless workflows in Germany. The company’s rebranding and focus on integrated solutions position it well for long-term growth, though execution risks remain. The outlook depends on its ability to expand its customer base and improve profitability while navigating competitive and regulatory pressures in the 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