investorscraft@gmail.com

Intrinsic ValueNorCom Information Technology GmbH & Co. KGaA (NC5A.DE)

Previous Close1.59
Intrinsic Value
Upside potential
Previous Close
1.59

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

NorCom Information Technology GmbH & Co. KGaA operates in the specialty business services sector, focusing on AI-driven big data solutions. The company’s flagship product, DaSense, integrates data management with advanced analytics, catering primarily to the public sector, media, and industrial clients. With a foundation dating back to 1989, NorCom has established itself as a niche player in Germany’s data technology landscape, leveraging its expertise to address complex data challenges in regulated industries. The company’s market position is reinforced by its specialized offerings, though it faces competition from larger tech firms and cloud-based analytics platforms. NorCom’s revenue model hinges on software licensing, implementation services, and ongoing support, targeting organizations requiring secure, scalable data infrastructure. Its focus on AI-enhanced analytics differentiates it within the industrials sector, though its relatively small scale limits broader market penetration.

Revenue Profitability And Efficiency

In FY 2023, NorCom reported revenue of €9.2 million, reflecting its niche market focus. However, the company posted a net loss of €0.46 million, with diluted EPS of -€0.22, indicating profitability challenges. Operating cash flow was positive at €0.18 million, suggesting some operational efficiency, though capital expenditures were minimal at -€10,801, highlighting restrained investment activity.

Earnings Power And Capital Efficiency

NorCom’s negative net income and EPS underscore weak earnings power, likely due to competitive pressures or high R&D costs. The modest operating cash flow relative to revenue implies limited capital efficiency, though the absence of significant capex suggests a lean operational model. The company’s ability to scale profitability remains uncertain without clearer margin improvement.

Balance Sheet And Financial Health

NorCom’s balance sheet shows €1.26 million in cash and equivalents against €1.37 million in total debt, indicating a tight liquidity position. The near-parity between cash and debt raises concerns about financial flexibility, though the lack of dividend payouts may help conserve capital. The company’s small market cap (€6.69 million) further underscores its micro-cap risk profile.

Growth Trends And Dividend Policy

Revenue trends are not disclosed, but the FY 2023 loss suggests stagnant or declining growth. NorCom does not pay dividends, aligning with its focus on reinvesting limited resources into its AI and big data offerings. The company’s growth prospects hinge on expanding DaSense adoption, though execution risks persist in a competitive market.

Valuation And Market Expectations

With a market cap of €6.69 million and negative earnings, NorCom trades on speculative potential rather than fundamentals. The low beta (0.147) suggests minimal correlation with broader markets, possibly due to illiquidity or niche positioning. Investors likely await clearer signs of profitability or strategic breakthroughs to justify valuation.

Strategic Advantages And Outlook

NorCom’s strategic advantage lies in its specialized AI-driven data platform, DaSense, which targets high-compliance sectors. However, its small scale and financial constraints limit near-term upside. The outlook remains cautious, dependent on the company’s ability to monetize its technology and improve margins in a capital-intensive industry.

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