investorscraft@gmail.com

Intrinsic ValueKendrion N.V. (0G68.L)

Previous Close£14.98
Intrinsic Value
Upside potential
Previous Close
£14.98

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

Kendrion N.V. is a specialized manufacturer of electromagnetic systems and components, serving industrial and automotive markets globally. The company operates through two primary segments: Industrial, which provides solenoids, brakes, and control systems for machinery, elevators, and wind turbines, and Automotive, which supplies components for vehicle systems like active suspension, thermal management, and fuel systems. Kendrion’s expertise in electromagnetic solutions positions it as a critical supplier for automation and mobility applications, particularly in Europe, where it maintains a strong presence. The company’s product portfolio includes high-precision components such as microvalves for water cleaning and electromagnetic brakes for safety-critical applications, underscoring its technical differentiation. While Kendrion competes in a fragmented market, its long-standing industry relationships and focus on innovation help sustain its niche positioning. However, exposure to cyclical automotive demand and industrial capex trends introduces revenue volatility. The company’s ability to diversify across geographies and applications remains a key factor in mitigating sector-specific risks.

Revenue Profitability And Efficiency

Kendrion reported revenue of EUR 301.5 million for the period, reflecting its mid-scale presence in the automotive and industrial components sector. The company posted a net loss of EUR 4.5 million, with diluted EPS at -EUR 0.29, indicating margin pressures likely from input costs or operational inefficiencies. Operating cash flow of EUR 18.5 million suggests some ability to generate liquidity, though capital expenditures of EUR 17.6 million nearly offset this, limiting free cash flow.

Earnings Power And Capital Efficiency

The negative net income and thin operating cash flow relative to revenue highlight challenges in translating top-line performance into profitability. Kendrion’s capital expenditures align closely with operating cash flow, suggesting constrained flexibility for reinvestment or debt reduction. The company’s ability to improve returns will depend on pricing power, cost optimization, or higher utilization of its electromagnetic solutions in growth applications like electric vehicles.

Balance Sheet And Financial Health

Kendrion’s financial position shows moderate leverage, with total debt of EUR 111.9 million against cash reserves of EUR 8.3 million. The debt level, while manageable, requires careful monitoring given the company’s recent net losses. The balance sheet lacks significant liquidity buffers, which could limit strategic agility during downturns or industry disruptions.

Growth Trends And Dividend Policy

Despite profitability challenges, Kendrion maintained a dividend of EUR 0.45 per share, signaling management’s confidence in stabilizing earnings. Growth prospects hinge on demand for industrial automation and automotive electrification, though near-term performance may remain uneven. The company’s ability to align its product mix with these trends will be critical for sustained recovery.

Valuation And Market Expectations

With a market capitalization of approximately EUR 173.9 million, Kendrion trades at a discount to revenue, reflecting its profitability struggles and cyclical exposure. The beta of 0.767 suggests lower volatility than the broader market, possibly due to its niche positioning. Investors likely await clearer signs of margin improvement or top-line acceleration before assigning a premium.

Strategic Advantages And Outlook

Kendrion’s deep expertise in electromagnetic systems and long-term industry relationships provide a foundation for recovery, particularly if automotive demand stabilizes. However, the company must address operational inefficiencies and debt management to capitalize on growth opportunities in electrification and automation. The outlook remains cautious, with execution risk weighing on near-term potential.

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