investorscraft@gmail.com

Intrinsic ValuePolytec Holding AG (0GOX.L)

Previous Close£4.09
Intrinsic Value
Upside potential
Previous Close
£4.09

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

Polytec Holding AG is a specialized manufacturer of high-performance plastic solutions for the automotive industry, serving passenger cars, light commercial vehicles, and industrial applications. The company operates across Europe, leveraging its expertise in polymer engineering to produce components such as cylinder head covers, aerodynamic parts, and acoustic elements. Its product portfolio includes powertrain solutions, exterior structural components, and custom accessories, positioning it as a niche supplier to both OEMs and aftermarkets. Polytec differentiates itself through its focus on lightweight, durable plastic solutions that enhance vehicle efficiency and performance. The company’s diversified client base and presence in multiple European markets mitigate regional demand risks, though it faces competition from larger automotive suppliers. Its ability to cater to small and medium-volume series provides flexibility, but reliance on the cyclical automotive sector remains a key vulnerability.

Revenue Profitability And Efficiency

Polytec reported revenue of €677.8 million for the period, reflecting its established presence in the automotive supply chain. However, the company recorded a net loss of €6.5 million, indicating margin pressures, possibly from input cost inflation or competitive pricing. Operating cash flow stood at €56.6 million, suggesting reasonable liquidity generation despite profitability challenges. Capital expenditures of €25.2 million highlight ongoing investments in production capabilities.

Earnings Power And Capital Efficiency

The diluted EPS of -€0.29 underscores earnings weakness, likely tied to operational inefficiencies or sector-wide headwinds. The company’s ability to generate positive operating cash flow despite negative net income points to non-cash charges impacting profitability. Further scrutiny of cost structures and pricing strategies may be needed to restore earnings power.

Balance Sheet And Financial Health

Polytec maintains a solid liquidity position with €66.0 million in cash and equivalents, though total debt of €146.6 million raises leverage concerns. The balance sheet suggests moderate financial risk, but sustained losses could strain debt servicing capacity. The absence of dividends aligns with capital preservation priorities amid challenging conditions.

Growth Trends And Dividend Policy

Revenue stability contrasts with negative earnings, indicating potential margin compression. The company has suspended dividends, likely to conserve cash for operational needs or debt reduction. Growth prospects hinge on automotive sector recovery and demand for lightweight plastic solutions, though macroeconomic uncertainties pose risks.

Valuation And Market Expectations

With a market cap of €80.9 million, Polytec trades at a low revenue multiple, reflecting investor skepticism about its profitability turnaround. The beta of 0.974 suggests market-aligned volatility, though sector-specific risks may not be fully priced in.

Strategic Advantages And Outlook

Polytec’s specialization in automotive plastics provides a competitive edge in lightweighting trends, but reliance on cyclical demand is a drawback. Strategic focus on cost optimization and diversification into high-growth segments like fuel cell components could improve resilience. Near-term challenges persist, but long-term potential exists if operational improvements materialize.

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