investorscraft@gmail.com

Intrinsic ValueSto SE & Co. KGaA (0G5B.L)

Previous Close£118.08
Intrinsic Value
Upside potential
Previous Close
£118.08

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

Sto SE & Co. KGaA operates as a leading manufacturer of building coating systems, specializing in facade insulation, interior finishes, acoustic solutions, and concrete restoration products. The company serves professional applicators, architects, and real estate developers through a multi-stage distribution network across Europe, the U.S., and Asia-Pacific. Its diversified product portfolio, including high-performance render systems, decorative coatings, and industrial floor coatings, positions it as a key player in the industrial materials sector. Sto SE & Co. KGaA differentiates itself through integrated solutions that combine energy efficiency, durability, and aesthetic flexibility, catering to both residential and commercial construction markets. The company’s strong R&D focus ensures continuous innovation in sustainable building materials, reinforcing its competitive edge in a market increasingly driven by environmental regulations and energy-saving demands. With a well-established brand and direct sales channels, Sto maintains a resilient market position despite cyclical construction industry trends.

Revenue Profitability And Efficiency

In FY 2023, Sto reported revenue of EUR 1.72 billion, with net income of EUR 86.1 million, reflecting a net margin of approximately 5%. Operating cash flow stood at EUR 172.7 million, demonstrating solid cash generation despite capital expenditures of EUR 46.6 million. The company’s ability to maintain profitability amid input cost pressures highlights its pricing power and operational efficiency.

Earnings Power And Capital Efficiency

Sto’s diluted EPS of EUR 13.4 underscores its earnings stability, supported by a capital-light model focused on high-margin specialty coatings. The company’s moderate capital expenditures relative to operating cash flow suggest disciplined reinvestment, with free cash flow likely directed toward dividends and selective growth initiatives.

Balance Sheet And Financial Health

Sto’s balance sheet remains robust, with EUR 122.3 million in cash and equivalents against total debt of EUR 81.7 million, indicating a conservative leverage profile. The low debt-to-equity ratio and strong liquidity position provide flexibility for strategic investments or cyclical downturns.

Growth Trends And Dividend Policy

The company’s growth is tied to construction activity and energy-efficient retrofitting trends, with a dividend payout of EUR 5 per share signaling commitment to shareholder returns. Its global footprint offers diversification benefits, though regional demand fluctuations may impact near-term performance.

Valuation And Market Expectations

With a market cap of EUR 663.8 million and a beta of 0.99, Sto trades in line with broader market volatility. Investors likely value its niche positioning and steady cash flows, though valuation multiples may reflect slower growth compared to pure-play sustainability innovators.

Strategic Advantages And Outlook

Sto’s expertise in energy-efficient building solutions aligns with global decarbonization trends, providing long-term tailwinds. However, reliance on construction cycles and raw material costs remains a risk. Strategic focus on high-value coatings and geographic expansion could drive incremental growth.

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