investorscraft@gmail.com

Intrinsic ValueSofting AG (SYT.DE)

Previous Close2.78
Intrinsic Value
Upside potential
Previous Close
2.78

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

Softing AG operates as a specialized provider of software, hardware, and system solutions, primarily serving the industrial, automotive, and IT networks sectors. The company’s core revenue model is built on offering industrial communication solutions, diagnostic tools, and integration modules that facilitate seamless automation in manufacturing and process industries. Its product portfolio includes interface cards, gateways, and protocol analysis tools, which are critical for industries reliant on PROFIBUS, PROFINET, and other communication standards. Softing’s Automotive segment focuses on vehicle diagnostics and test automation, catering to OEMs and suppliers needing advanced solutions for control unit programming and simulation. The IT Networks segment provides testing and certification services for cabling systems, ensuring reliability in data communication infrastructure. Positioned as a niche player, Softing competes by delivering highly specialized, interoperable solutions that address complex industrial and automotive communication challenges. Its market position is reinforced by deep technical expertise and long-standing relationships with industrial automation leaders, though it faces competition from larger, diversified technology firms.

Revenue Profitability And Efficiency

Softing AG reported revenue of €95.1 million for the fiscal year, reflecting its steady demand in industrial and automotive solutions. However, the company posted a net loss of €1.8 million, with diluted EPS at -€0.20, indicating profitability challenges. Operating cash flow stood at €7.0 million, suggesting reasonable operational efficiency, though capital expenditures of €0.8 million highlight modest reinvestment needs. The balance between revenue and profitability underscores ongoing cost pressures or competitive dynamics.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS point to constrained earnings power, likely due to elevated R&D or operational costs in its specialized segments. Operating cash flow remains positive, but the modest scale of capital expenditures suggests limited near-term growth investments. Softing’s capital efficiency is tempered by its current unprofitability, though its cash flow generation provides some financial flexibility.

Balance Sheet And Financial Health

Softing AG maintains a liquidity position with €9.3 million in cash and equivalents, against total debt of €24.1 million, indicating a leveraged but manageable balance sheet. The debt level warrants monitoring, particularly if profitability does not improve. The company’s financial health is supported by its operating cash flow, but sustained losses could strain its ability to service obligations or fund growth.

Growth Trends And Dividend Policy

Growth trends appear muted, with the company navigating profitability challenges despite stable revenue. Softing’s dividend payout of €0.13 per share signals a commitment to shareholder returns, though its sustainability depends on improved earnings. The company’s focus on industrial and automotive innovation could drive future growth, but execution risks remain given its current financial performance.

Valuation And Market Expectations

With a market cap of approximately €32.4 million, Softing trades at a low valuation multiple, reflecting its profitability struggles and niche market position. The beta of 0.54 suggests lower volatility relative to the market, aligning with its specialized but stable industry exposure. Investors likely await clearer signs of earnings recovery or strategic breakthroughs to justify a higher valuation.

Strategic Advantages And Outlook

Softing’s strategic advantages lie in its deep technical expertise and niche solutions for industrial and automotive communication systems. The outlook hinges on its ability to capitalize on automation trends and expand margins through operational improvements. Near-term challenges include debt management and profitability, but its specialized offerings position it well for long-term relevance in evolving industrial and automotive ecosystems.

Sources

Company description, financial data from disclosed filings, and market metrics from exchange sources.

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