investorscraft@gmail.com

Intrinsic ValueSopra Steria Group S.A. (SOP.PA)

Previous Close154.20
Intrinsic Value
Upside potential
Previous Close
154.20

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

Sopra Steria Group SA is a leading European IT services provider specializing in consulting, digital transformation, and software development. The company operates across five key segments—France, the UK, Other Europe, Sopra Banking Software, and Other Solutions—delivering tailored solutions for industries such as financial services, government, aerospace, and telecommunications. Its core revenue model hinges on high-value consulting, systems integration, and proprietary software, particularly in banking and HR management. With a strong foothold in France and expanding European operations, Sopra Steria competes with global IT service providers by leveraging deep sector expertise and localized delivery capabilities. The company’s cybersecurity and business process services further enhance its value proposition, positioning it as a trusted partner for complex digital transformations. Its Sopra Banking Software division is a notable differentiator, offering specialized lending and financial solutions that cater to a niche but high-margin market segment.

Revenue Profitability And Efficiency

Sopra Steria reported revenue of €5.78 billion for the period, with net income of €250.9 million, reflecting a steady but moderate profitability margin. Operating cash flow stood at €656.4 million, indicating robust cash generation, while capital expenditures of €74.8 million suggest disciplined reinvestment. The diluted EPS of €12.35 underscores efficient earnings distribution across its share base.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, supported by its diversified service offerings and recurring software revenue streams. Its operating cash flow-to-revenue ratio of approximately 11.4% highlights effective capital conversion. However, the beta of 1.158 indicates higher volatility relative to the market, reflecting sector-specific risks and macroeconomic sensitivities.

Balance Sheet And Financial Health

Sopra Steria maintains a balanced financial position, with €423.4 million in cash and equivalents against total debt of €1.23 billion. The debt level is manageable given its cash flow generation, though investors should monitor leverage trends. The absence of aggressive leverage suggests a conservative approach to financial risk.

Growth Trends And Dividend Policy

The company’s growth is driven by digital transformation demand, particularly in banking and public sectors. A dividend of €4.65 per share signals a commitment to shareholder returns, though payout ratios remain sustainable. Future growth may hinge on expanding its software division and cross-selling integrated solutions.

Valuation And Market Expectations

With a market cap of €3.7 billion, Sopra Steria trades at a moderate valuation, reflecting its niche positioning and growth prospects. Investors likely price in steady but not explosive growth, given its reliance on European markets and competitive IT services landscape.

Strategic Advantages And Outlook

Sopra Steria’s strengths lie in its sector-specific expertise, particularly in banking software, and its hybrid consulting-software model. Challenges include margin pressures from labor-intensive services and competition from global peers. The outlook remains cautiously optimistic, contingent on execution in high-margin segments and macroeconomic stability in Europe.

Sources

Company filings, Bloomberg

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