investorscraft@gmail.com

Intrinsic ValueSeven Principles AG (T3T1.DE)

Previous Close5.20
Intrinsic Value
Upside potential
Previous Close
5.20

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

Seven Principles AG operates in the competitive IT services sector, specializing in digital transformation and cybersecurity solutions. The company generates revenue through a mix of consulting, software development, and managed services, with a strong focus on SAP infrastructure, DevOps, and cloud computing. Its offerings cater to enterprises seeking agile digitalization, system integration, and secure mobile device management via its proprietary 7P-EMM platform. Positioned as a niche player in Germany and select international markets, Seven Principles differentiates itself through tailored IT solutions and security expertise, though it faces competition from larger global IT service providers. The firm’s emphasis on cybersecurity and 5G campus networks aligns with growing enterprise demand for robust digital infrastructure, but its market share remains modest compared to industry leaders.

Revenue Profitability And Efficiency

In FY 2023, Seven Principles reported revenue of €71.0 million, with net income of €1.2 million, reflecting a slim net margin of 1.6%. Operating cash flow stood at €2.1 million, supported by disciplined capital expenditures of €0.3 million. The company’s profitability metrics indicate modest efficiency, though its lack of debt and €3.9 million cash reserve provide financial flexibility.

Earnings Power And Capital Efficiency

The firm’s diluted EPS of €0.31 underscores its ability to generate earnings despite operating in a competitive IT services landscape. With no debt and positive operating cash flow, Seven Principles demonstrates prudent capital management, though its return on equity remains constrained by its niche scale.

Balance Sheet And Financial Health

Seven Principles maintains a robust balance sheet, with €3.9 million in cash and no debt, reflecting a conservative financial strategy. This liquidity position supports operational stability, though the absence of leverage may limit growth acceleration in a capital-intensive industry.

Growth Trends And Dividend Policy

The company has not paid dividends, opting to reinvest cash flows into its business. Revenue growth trends are unclear without prior-year comparisons, but its focus on high-demand areas like cybersecurity and 5G could drive future expansion if execution risks are mitigated.

Valuation And Market Expectations

With a market cap of €19.2 million and a beta of 0.17, Seven Principles is perceived as a low-volatility micro-cap stock. Its valuation reflects modest growth expectations, likely due to its small scale and niche positioning in a crowded IT services market.

Strategic Advantages And Outlook

The company’s expertise in SAP consulting and cybersecurity provides a defensible niche, but its long-term success hinges on scaling its offerings and capturing larger contracts. Macro trends favor digital transformation, but execution and competitive pressures remain key risks.

Sources

Company description, financial data from disclosed FY 2023 figures

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