investorscraft@gmail.com

Intrinsic ValueAkwel (0F8V.L)

Previous Close£7.90
Intrinsic Value
Upside potential
Previous Close
£7.90

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

AKWEL operates in the automotive parts sector, specializing in the design, development, and production of tooling equipment and components for global automotive and truck manufacturers. The company serves as a key supplier to OEMs, leveraging its expertise in fluid management, structural components, and thermal systems. Its product portfolio includes fuel systems, air intake modules, and cooling systems, which are critical for vehicle performance and emissions compliance. AKWEL maintains a strong presence in Europe, particularly in France, while expanding its footprint in international markets. The company’s vertically integrated manufacturing capabilities and focus on innovation position it as a reliable partner for automakers navigating the shift toward electrification and lightweighting. Despite competitive pressures from larger suppliers, AKWEL differentiates itself through engineering precision, cost efficiency, and long-standing customer relationships. Its subsidiary structure under COUTIER DEVELOPPEMENT provides strategic stability, though reliance on the cyclical automotive industry introduces inherent volatility.

Revenue Profitability And Efficiency

AKWEL reported revenue of €989 million for the fiscal year, with net income of €24.2 million, reflecting a modest net margin of approximately 2.4%. Operating cash flow stood at €63.9 million, though capital expenditures of €57.5 million indicate significant reinvestment needs. The company’s diluted EPS of €0.91 suggests moderate earnings power relative to its share count.

Earnings Power And Capital Efficiency

The company’s earnings are constrained by the capital-intensive nature of automotive parts manufacturing, as evidenced by its high capex relative to operating cash flow. However, its ability to generate positive net income despite industry headwinds underscores operational resilience. AKWEL’s beta of 1.208 indicates higher volatility compared to the broader market, typical for cyclical automotive suppliers.

Balance Sheet And Financial Health

AKWEL maintains a solid liquidity position with €151.5 million in cash and equivalents, against total debt of €46.5 million, reflecting a conservative leverage profile. The strong cash reserve provides flexibility to navigate cyclical downturns or invest in growth initiatives, though the balance sheet could benefit from further debt reduction.

Growth Trends And Dividend Policy

Revenue trends are tied to automotive production cycles, with growth dependent on market recovery and electrification adoption. The company’s dividend of €0.30 per share signals a commitment to shareholder returns, though payout sustainability hinges on earnings stability. AKWEL’s growth strategy likely focuses on technological diversification and geographic expansion to mitigate sector cyclicality.

Valuation And Market Expectations

With a market cap of €191.9 million, AKWEL trades at a low multiple relative to revenue, reflecting investor skepticism about automotive suppliers’ near-term prospects. The elevated beta suggests market expectations of continued volatility, though the company’s niche expertise and balance sheet strength may offer downside protection.

Strategic Advantages And Outlook

AKWEL’s strengths lie in its engineering capabilities and long-term OEM relationships, but its outlook is tempered by industry-wide challenges like supply chain disruptions and electrification costs. Success will depend on adapting to evolving automotive technologies while maintaining cost discipline. The company’s subsidiary structure provides stability, but broader sector headwinds remain a risk.

Sources

Company filings, London Stock Exchange 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