investorscraft@gmail.com

Intrinsic ValueUSU Software AG (OSP2.DE)

Previous Close18.45
Intrinsic Value
Upside potential
Previous Close
18.45

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

USU Software AG operates in the IT and knowledge management software sector, specializing in service management solutions for enterprises. The company’s Product Business segment delivers infrastructure, service, and finance management tools, along with process optimization and knowledge management services, catering to industries like financial services, telecommunications, and the public sector. Its Service Business complements this with consulting, custom application development, and digital strategy services, ensuring end-to-end IT solutions. USU Software differentiates itself through deep domain expertise in IT service management, serving a diverse clientele with tailored, scalable solutions. The company’s focus on compliance, cost transparency, and process efficiency positions it as a niche player in the competitive European IT services market. With subsidiaries like AUSUM GmbH backing its operations, USU Software maintains a stable presence, though it faces competition from larger global IT service providers.

Revenue Profitability And Efficiency

In FY 2023, USU Software reported revenue of €131.9 million, with net income of €5.3 million, reflecting a modest but stable profitability margin. Operating cash flow stood at €7.9 million, indicating efficient cash generation, while capital expenditures of €1.7 million suggest disciplined reinvestment. The company’s diluted EPS of €0.5 underscores its ability to deliver shareholder value despite operating in a competitive sector.

Earnings Power And Capital Efficiency

USU Software demonstrates consistent earnings power, with its net income and operating cash flow supporting its capital-light business model. The company’s ability to generate positive cash flow while maintaining low capital expenditures highlights its capital efficiency. However, its reliance on consulting and service revenues may introduce variability in earnings depending on project cycles and client demand.

Balance Sheet And Financial Health

The company maintains a solid balance sheet, with €13.5 million in cash and equivalents against €15.9 million in total debt, indicating manageable leverage. Its liquidity position appears adequate, though the debt level warrants monitoring given the cyclical nature of IT services. The absence of dividends suggests a focus on reinvesting cash flows into growth or debt reduction.

Growth Trends And Dividend Policy

USU Software’s growth is driven by demand for IT service management and digital transformation solutions, though its revenue growth appears steady rather than explosive. The company does not pay dividends, opting instead to retain earnings for operational flexibility and potential strategic investments. This aligns with its focus on sustaining long-term competitiveness in a dynamic industry.

Valuation And Market Expectations

With a market capitalization of approximately €185.2 million and a beta of 0.82, USU Software is perceived as a relatively stable but low-growth investment. The market likely prices the company based on its niche expertise and steady cash flows, though limited dividend payouts and moderate growth prospects may cap valuation upside.

Strategic Advantages And Outlook

USU Software’s strategic advantages lie in its specialized IT service management offerings and entrenched client relationships in key industries. The outlook remains cautiously optimistic, with growth hinging on continued demand for digital transformation and cost optimization tools. However, competitive pressures and macroeconomic uncertainties in Europe could pose challenges to sustained profitability.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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