investorscraft@gmail.com

Intrinsic ValueOrbis AG (OBS.DE)

Previous Close6.05
Intrinsic Value
Upside potential
Previous Close
6.05

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

ORBIS AG operates in the Information Technology Services sector, specializing in digital transformation solutions for industries such as automotive, construction, logistics, and manufacturing. The company’s core revenue model revolves around consultancy services and software solutions, including its proprietary ORBIS suite, which integrates ERP, MES, and CRM functionalities tailored for mid-sized and large enterprises. ORBIS differentiates itself through industry-specific offerings like ManufacturingONE and AutomotiveONE, enabling clients to optimize production, logistics, and data management. Its focus on digitizing business processes positions it as a niche player in the German and international markets, particularly for firms seeking SAP-compatible solutions. The company’s expertise in vertical-specific customization and implementation support strengthens its competitive edge in a crowded IT services landscape.

Revenue Profitability And Efficiency

ORBIS reported revenue of €132.2 million in the latest fiscal period, with net income of €4 million, reflecting a modest but stable profitability margin. Operating cash flow stood at €10.4 million, indicating efficient working capital management. Capital expenditures of €1.9 million suggest a balanced approach to reinvestment, prioritizing organic growth over aggressive expansion.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €0.42 underscores its ability to generate earnings despite operating in a competitive IT services market. With a beta of 0.357, ORBIS exhibits lower volatility compared to the broader market, appealing to risk-averse investors. The firm’s capital efficiency is further evidenced by its ability to maintain positive cash flows while supporting dividend payments.

Balance Sheet And Financial Health

ORBIS maintains a solid financial position, with €18.1 million in cash and equivalents against total debt of €9.2 million, indicating a healthy liquidity buffer. The low debt-to-equity ratio suggests prudent leverage management, reducing financial risk. This stability supports the company’s ability to fund operations and strategic initiatives without overreliance on external financing.

Growth Trends And Dividend Policy

Growth appears steady, with the company leveraging its industry-specific software solutions to capture demand for digital transformation. ORBIS pays a dividend of €0.1 per share, reflecting a conservative but shareholder-friendly policy. The dividend yield, though modest, aligns with its focus on sustainable capital allocation and reinvestment in core business areas.

Valuation And Market Expectations

With a market capitalization of €62 million, ORBIS trades at a valuation reflective of its niche market position and steady performance. Investors likely view the company as a stable, low-beta play in the IT services sector, with potential upside tied to broader adoption of its specialized solutions.

Strategic Advantages And Outlook

ORBIS’s strategic advantage lies in its deep industry expertise and tailored software suites, which foster long-term client relationships. The outlook remains cautiously optimistic, as demand for digitization in manufacturing and logistics could drive incremental growth. However, competition from larger IT service providers and macroeconomic uncertainties in key markets like Germany pose potential headwinds.

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