investorscraft@gmail.com

Intrinsic Value of Helios Technologies, Inc. (HLIO)

Previous Close$36.03
Intrinsic Value
Upside potential
Previous Close
$36.03

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

Helios Technologies, Inc. operates as a global leader in highly engineered motion control and electronic controls technology, serving diverse industrial and mobile markets. The company specializes in hydraulic and electromechanical solutions, including valves, actuators, and electronic controls, which are critical for applications in construction, agriculture, and energy sectors. Its revenue model is driven by both direct sales and aftermarket services, leveraging a strong distribution network and proprietary technology to maintain competitive differentiation. Helios holds a robust market position due to its focus on innovation, operational efficiency, and strategic acquisitions, which expand its technological capabilities and geographic reach. The company operates in a cyclical industry but mitigates risks through diversified end-market exposure and long-term customer relationships. Its ability to integrate advanced electronics with traditional hydraulic systems positions it as a key player in the transition toward smarter, more efficient industrial machinery.

Revenue Profitability And Efficiency

Helios Technologies reported revenue of $805.9 million for FY 2024, with net income of $39 million, reflecting a net margin of approximately 4.8%. The company generated $122.1 million in operating cash flow, demonstrating solid cash conversion despite capital expenditures of $30.4 million. Diluted EPS stood at $1.17, indicating moderate profitability relative to its capital structure. Operating efficiency appears stable, though margins may be pressured by input costs or competitive dynamics in its end markets.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified product portfolio and recurring aftermarket revenue streams. Operating cash flow of $122.1 million suggests healthy liquidity for reinvestment or debt reduction. Capital expenditures accounted for roughly 25% of operating cash flow, reflecting disciplined investment in growth initiatives. Return metrics would benefit from further analysis of segment-level performance and incremental margins.

Balance Sheet And Financial Health

Helios maintains a balance sheet with $44.1 million in cash and equivalents against total debt of $430.5 million, indicating a leveraged but manageable position. The debt level warrants monitoring, particularly in light of interest rate environments. Liquidity appears adequate, with operating cash flow covering near-term obligations. The company’s financial health hinges on sustained cash generation and prudent capital allocation.

Growth Trends And Dividend Policy

Growth trends are likely influenced by industrial demand cycles and the company’s acquisition strategy. Helios paid a dividend of $0.36 per share, yielding a modest payout ratio, suggesting a balanced approach between shareholder returns and reinvestment. Future growth may depend on technological advancements and expansion into higher-margin segments, alongside organic and inorganic opportunities.

Valuation And Market Expectations

With a market capitalization inferred from 33.2 million shares outstanding, Helios’ valuation metrics would reflect its cyclical exposure and growth prospects. Investors likely weigh its ability to maintain margins and deleverage against macroeconomic headwinds. The stock’s performance may hinge on execution in integrating acquisitions and driving operational efficiencies.

Strategic Advantages And Outlook

Helios benefits from its niche expertise in motion control and a diversified customer base. Strategic advantages include proprietary technology and a global footprint, though competition and input cost volatility pose risks. The outlook remains cautiously optimistic, contingent on industrial demand recovery and the company’s ability to innovate while managing leverage.

Sources

Company filings (10-K), investor presentations

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