investorscraft@gmail.com

Intrinsic ValueYOC AG (YOC.DE)

Previous Close7.00
Intrinsic Value
Upside potential
Previous Close
7.00

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

YOC AG operates in the digital advertising sector, specializing in mobile advertising technology solutions across Germany, Austria, and Poland. The company’s core revenue model is built around programmatic advertising, leveraging its proprietary VIS.X platform to facilitate automated trading of digital ad inventory. YOC AG offers innovative ad formats such as YOC Inline Video Ad, YOC Understitial Ad, and YOC Mystery Ad, which enhance user engagement through interactive and scroll-triggered placements. These products cater to brands seeking high-impact, performance-driven advertising solutions in a competitive digital landscape. The company’s focus on mobile-first formats positions it as a niche player in the programmatic ecosystem, differentiating itself through proprietary technology and user-centric ad experiences. While smaller in scale compared to global ad tech giants, YOC AG maintains a strong regional presence, particularly in German-speaking markets, where it capitalizes on local demand for tailored digital advertising solutions.

Revenue Profitability And Efficiency

YOC AG reported revenue of €35.0 million for the period, with net income of €3.7 million, reflecting a net margin of approximately 10.6%. The company generated €4.1 million in operating cash flow, indicating solid cash conversion from operations. Capital expenditures were modest at €0.5 million, suggesting efficient reinvestment relative to revenue. These metrics highlight a lean operational structure with disciplined cost management.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €1.07 demonstrates its ability to translate revenue into shareholder value. With a market cap of €51.3 million, YOC AG trades at a P/E multiple of approximately 13.8x, reflecting moderate earnings power. The absence of significant debt (€2.3 million) and a cash position of €4.0 million underscore prudent capital allocation and financial flexibility.

Balance Sheet And Financial Health

YOC AG maintains a healthy balance sheet, with cash and equivalents of €4.0 million and total debt of €2.3 million, resulting in a net cash position. The low leverage ratio and positive operating cash flow indicate strong liquidity and financial stability. The company’s asset-light model further supports its resilience in fluctuating market conditions.

Growth Trends And Dividend Policy

YOC AG has not paid dividends, opting instead to reinvest earnings into growth initiatives. The company’s focus on programmatic advertising and interactive ad formats aligns with broader industry trends toward automation and engagement-driven marketing. Its regional specialization provides a stable growth runway, though scalability beyond core markets remains a potential challenge.

Valuation And Market Expectations

With a beta of 1.18, YOC AG exhibits higher volatility than the broader market, reflecting its small-cap status and sector-specific risks. The current valuation suggests moderate growth expectations, with investors pricing in steady execution rather than aggressive expansion. The lack of dividend payouts may limit appeal to income-focused investors.

Strategic Advantages And Outlook

YOC AG’s strategic advantage lies in its proprietary ad formats and regional expertise, which foster client retention and niche dominance. The outlook hinges on sustained demand for programmatic solutions and the company’s ability to innovate within its core markets. Challenges include competition from larger ad tech players and macroeconomic pressures on advertising budgets.

Sources

Company filings, market data

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