investorscraft@gmail.com

Intrinsic ValueMEDIQON Group AG (MCE.DE)

Previous Close14.10
Intrinsic Value
Upside potential
Previous Close
14.10

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

MEDIQON Group AG operates in the Information Technology Services sector, providing specialized software solutions primarily in the DACH region. The company serves diverse industries, including veterinary practices, sheet metal processing, construction, and education, with modular ERP and practice management software. Its revenue model is built on software licensing, subscription services, and consulting, positioning it as a niche player in mid-market enterprise solutions. MEDIQON also engages in ancillary businesses like language education and technical services, adding diversification but diluting core focus. The company’s market position is characterized by regional specialization and a fragmented competitive landscape, where it competes with larger ERP vendors and niche providers. While its software offerings cater to specific verticals, scalability remains a challenge due to limited international presence and reliance on the German-speaking market.

Revenue Profitability And Efficiency

In FY 2022, MEDIQON reported revenue of €42.1 million, reflecting its mid-market software focus. However, net income was negative at €-6.6 million, with diluted EPS of €-0.41, indicating profitability challenges. Operating cash flow of €5.7 million suggests some operational resilience, though capital expenditures of €-2.0 million highlight ongoing investment needs. The company’s mixed performance underscores inefficiencies in scaling its diversified operations.

Earnings Power And Capital Efficiency

MEDIQON’s negative net income and EPS signal weak earnings power, likely due to high operating costs or integration challenges across its disparate business lines. The positive operating cash flow offers a modest buffer, but capital efficiency is constrained by debt levels and limited reinvestment capacity. The absence of dividend payouts further reflects prioritization of financial stabilization over shareholder returns.

Balance Sheet And Financial Health

The company holds €26.3 million in cash against €64.1 million in total debt, indicating a leveraged position. While liquidity appears manageable, the debt burden could limit flexibility, especially given inconsistent profitability. The balance sheet suggests a need for deleveraging or improved cash generation to sustain long-term operations.

Growth Trends And Dividend Policy

MEDIQON’s growth is hampered by its unprofitable FY 2022, with no dividend distribution signaling internal capital retention. The lack of clear revenue growth drivers or margin expansion raises questions about its ability to pivot toward sustainable expansion. Its diversified segments may offer niche opportunities, but consolidation or strategic refocusing may be necessary to unlock value.

Valuation And Market Expectations

With a market cap of €232.6 million and a beta of 0.28, MEDIQON is perceived as a low-volatility but high-risk investment due to its weak earnings. The valuation likely reflects skepticism about its turnaround potential, with investors awaiting clearer signs of operational improvement or strategic realignment.

Strategic Advantages And Outlook

MEDIQON’s regional expertise and vertical-specific software solutions provide a foundation for niche competitiveness. However, its outlook is clouded by profitability challenges and debt. Strategic priorities should include cost rationalization, core software segment focus, and potential divestitures of non-core assets to streamline operations and improve financial health.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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