investorscraft@gmail.com

Intrinsic ValueNagarro SE (NA9.DE)

Previous Close70.75
Intrinsic Value
Upside potential
Previous Close
70.75

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

Nagarro SE is a leading digital engineering firm specializing in end-to-end technology solutions across diverse industries, including automotive, financial services, healthcare, and retail. The company operates as a full-service provider, offering agile development, AI-driven analytics, cloud solutions, and digital transformation services. Its revenue model is built on long-term client engagements, project-based contracts, and managed services, ensuring recurring income streams. Nagarro differentiates itself through deep domain expertise, a global delivery network, and a focus on innovation-led growth. Positioned in the competitive IT services sector, the company targets mid-to-large enterprises seeking scalable digital solutions. Its presence in North America, Europe, and emerging markets provides geographic diversification, while its industry-specific solutions enhance client stickiness. The firm’s ability to integrate cutting-edge technologies like blockchain and IoT into legacy systems strengthens its value proposition. With a client-centric approach, Nagarro maintains a strong reputation for delivering complex digital engineering projects, positioning it as a trusted partner in the technology services landscape.

Revenue Profitability And Efficiency

Nagarro reported revenue of €912.1 million in FY 2023, reflecting its scalable service offerings and client retention. Net income stood at €52.1 million, with diluted EPS of €3.86, indicating steady profitability. Operating cash flow of €65.1 million underscores efficient working capital management, while capital expenditures of €6.9 million suggest disciplined reinvestment in growth initiatives.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified service portfolio and high-margin digital transformation projects. A beta of 1.597 indicates higher volatility relative to the market, typical for growth-oriented IT services firms. Nagarro’s ability to generate consistent operating cash flow highlights its capital efficiency, though its leverage (total debt of €323.4 million) warrants monitoring.

Balance Sheet And Financial Health

Nagarro’s balance sheet shows €110.1 million in cash and equivalents, providing liquidity for operations and debt servicing. Total debt of €323.4 million suggests moderate leverage, but the firm’s strong cash flow generation mitigates refinancing risks. The company’s financial health appears stable, with sufficient liquidity to support growth and shareholder returns.

Growth Trends And Dividend Policy

Nagarro’s growth is driven by increasing demand for digital engineering services, particularly in AI and cloud solutions. The company paid a dividend of €1.92 per share in FY 2023, reflecting a commitment to shareholder returns. Its ability to sustain dividend payouts will depend on maintaining profitability and cash flow generation amid competitive pressures.

Valuation And Market Expectations

With a market cap of approximately €787.5 million, Nagarro trades at a valuation reflective of its growth prospects in the IT services sector. Investors likely price in expectations for continued expansion in digital transformation services, though macroeconomic headwinds could impact near-term performance.

Strategic Advantages And Outlook

Nagarro’s strategic advantages lie in its global delivery model, industry-specific expertise, and innovation-driven solutions. The outlook remains positive, supported by secular trends in digital adoption, though competition and talent retention pose challenges. The company’s focus on high-growth areas like AI and IoT positions it well for long-term success.

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