investorscraft@gmail.com

Intrinsic ValueHexagon Composites ASA (0EOF.L)

Previous Close£7.80
Intrinsic Value
Upside potential
Previous Close
£7.80

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

Hexagon Composites ASA operates in the packaging and containers industry, specializing in composite pressure cylinders and fuel systems. The company serves diverse markets, including commercial and passenger vehicles, energy transportation, and industrial applications, through its four key segments: Hexagon Agility & CNG LDV, Hexagon Purus, Hexagon Digital Wave, and Hexagon Ragasco LPG. Its core revenue model is driven by the sale of high-pressure cylinders, clean fuel solutions, and cylinder testing technologies, positioning it as a leader in sustainable energy storage and transportation solutions. Hexagon Composites has carved a niche in the transition toward cleaner energy, particularly in the adoption of compressed natural gas (CNG) and hydrogen fuel systems. Its Hexagon Purus segment is strategically aligned with the growing demand for fuel cell and battery electric vehicles, while Hexagon Ragasco LPG caters to leisure and household markets with lightweight, durable LPG cylinders. The company’s global footprint, spanning Europe, North America, and Asia, underscores its competitive edge in a sector increasingly focused on decarbonization and efficiency. Hexagon’s technological expertise in composite materials and digital monitoring further strengthens its market position, enabling it to address both industrial and consumer needs with innovative, high-performance solutions.

Revenue Profitability And Efficiency

Hexagon Composites reported revenue of NOK 4.87 billion for the period, reflecting its broad market reach and diversified product offerings. However, the company posted a net loss of NOK 215 million, with diluted EPS at -NOK 1.02, indicating challenges in profitability. Operating cash flow stood at NOK 141 million, while capital expenditures totaled NOK -254 million, suggesting ongoing investments in growth despite margin pressures.

Earnings Power And Capital Efficiency

The company’s negative net income highlights earnings challenges, likely influenced by operational costs and market conditions. Operating cash flow remains positive, indicating some ability to fund operations internally, but capital expenditures are significant, reflecting continued investment in capacity and technology. The balance between growth spending and profitability will be critical for improving capital efficiency in the coming periods.

Balance Sheet And Financial Health

Hexagon Composites holds NOK 307 million in cash and equivalents, against total debt of NOK 1.89 billion, indicating a leveraged position. The debt level may constrain financial flexibility, though the company’s asset base and market position provide some stability. Investors should monitor debt servicing capabilities, particularly given the current net loss and cash flow dynamics.

Growth Trends And Dividend Policy

The company’s growth is tied to the adoption of clean energy solutions, with segments like Hexagon Purus well-positioned for the electric vehicle transition. However, recent financial performance shows strain, and the absence of dividends reflects a focus on reinvestment. Future growth will depend on scaling high-potential segments and improving margins in a competitive landscape.

Valuation And Market Expectations

With a market cap of NOK 3.8 billion and a beta of 1.28, Hexagon Composites exhibits higher volatility, likely reflecting its exposure to cyclical energy and industrial markets. The negative earnings and elevated debt may weigh on valuation, but long-term prospects in clean energy could attract growth-oriented investors if execution improves.

Strategic Advantages And Outlook

Hexagon Composites benefits from its technological leadership in composite cylinders and alignment with global decarbonization trends. However, near-term profitability challenges and leverage require careful management. The outlook hinges on demand for clean fuel systems, cost optimization, and successful scaling of high-growth segments like Hexagon Purus in the evolving energy transition landscape.

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