investorscraft@gmail.com

Intrinsic ValueRealTech AG (RTC.DE)

Previous Close0.96
Intrinsic Value
Upside potential
Previous Close
0.96

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

RealTech AG operates in the IT service management and SAP automation solutions sector, providing specialized software and services to streamline enterprise IT operations. The company’s core offerings include IT service management solutions, such as incident and change management tools, alongside SAP automation products like smartchange transport and synchronization solutions. Additionally, RealTech AG leverages artificial intelligence to enhance IT service efficiency and offers managed services for SAP systems, positioning itself as a niche player in the European IT services market. The company serves a global clientele, focusing on mid-sized enterprises and larger corporations seeking to optimize their IT infrastructure. Its hospitality service platform further diversifies its revenue streams, catering to a specific vertical within the broader technology sector. With a foundation dating back to 1994, RealTech AG has established a reputation for reliability in SAP and IT service automation, though it operates in a highly competitive landscape dominated by larger multinational firms. Its market position is bolstered by its specialized expertise, but its growth potential is tempered by the scalability challenges typical of smaller IT service providers.

Revenue Profitability And Efficiency

RealTech AG reported revenue of €10.18 million for the period, with net income of €168 thousand, reflecting modest profitability. The diluted EPS of €0.0312 indicates limited earnings power relative to its share count. Operating cash flow stood at €721.5 thousand, suggesting reasonable operational efficiency, though capital expenditures of €-87.2 thousand highlight restrained investment in growth initiatives.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with a net income margin of approximately 1.65%. Operating cash flow coverage of net income is strong at 4.3x, indicating effective cash conversion. However, the lack of significant capital expenditures suggests a cautious approach to reinvestment, potentially limiting future scalability.

Balance Sheet And Financial Health

RealTech AG maintains a solid balance sheet, with €1.36 million in cash and equivalents against total debt of €236 thousand, reflecting a robust liquidity position. The low debt level underscores financial stability, though the company’s small scale may limit its ability to pursue aggressive expansion without external financing.

Growth Trends And Dividend Policy

Growth trends are muted, with no dividend payments, signaling a focus on retaining earnings for potential reinvestment. The absence of a dividend policy aligns with the company’s modest profitability and likely prioritization of operational stability over shareholder returns in the near term.

Valuation And Market Expectations

With a market capitalization of €5.55 million and a beta of 0.264, RealTech AG is perceived as a low-volatility micro-cap stock. The valuation reflects its niche market position and limited earnings growth, with investors likely pricing in minimal near-term upside.

Strategic Advantages And Outlook

RealTech AG’s strategic advantages lie in its specialized IT and SAP automation solutions, which cater to a loyal customer base. However, its outlook is cautious, as competitive pressures and scalability challenges may constrain significant growth. The company’s focus on operational efficiency and cash flow stability provides a foundation, but broader market penetration remains uncertain.

Sources

Company description, financial data, and market metrics sourced from publicly available disclosures and exchange filings.

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