investorscraft@gmail.com

Intrinsic ValueVBG Group AB (publ) (0GXK.L)

Previous Close£384.40
Intrinsic Value
Upside potential
Previous Close
£384.40

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

VBG Group AB operates as a diversified industrial player with a strong presence in niche markets across Europe, Australia, and New Zealand. The company's three core segments—Truck & Trailer Equipment, Mobile Climate Control, and Ringfeder Power Transmission—cater to specialized industrial needs, from trailer coupling systems to climate control solutions for commercial vehicles. Its brands, including VBG, Ringfeder, and Onspot, are recognized for reliability in sectors like logistics, construction, and defense. The company’s focus on mechanical power transmission and energy absorption further solidifies its role in heavy industries such as mining and metal production. With a legacy dating back to 1951, VBG Group has cultivated long-term relationships with OEMs and aftermarket clients, leveraging its engineering expertise to maintain a competitive edge in fragmented markets. Its geographic diversification and product specialization mitigate cyclical risks while supporting steady demand across economic cycles.

Revenue Profitability And Efficiency

VBG Group reported revenue of SEK 5.58 billion for the fiscal year, with net income reaching SEK 588 million, reflecting a robust margin of approximately 10.5%. Operating cash flow stood at SEK 796 million, underscoring efficient working capital management. Capital expenditures of SEK 589 million indicate ongoing investments in production capabilities, aligning with its growth strategy in core segments.

Earnings Power And Capital Efficiency

The company’s diluted EPS of SEK 23.53 demonstrates strong earnings power, supported by disciplined cost control and high-margin product lines. Its capital efficiency is evident in the balance between reinvestment (capex at ~10.6% of revenue) and cash generation, with operating cash flow covering capex by 1.35x.

Balance Sheet And Financial Health

VBG Group maintains a solid financial position, with SEK 950 million in cash and equivalents against total debt of SEK 1.15 billion, yielding a conservative net debt profile. The liquidity buffer and manageable leverage ratio suggest resilience to macroeconomic volatility, while the debt structure appears aligned with long-term asset utilization.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth in profitability, supported by demand for industrial solutions in its key markets. A dividend of SEK 7.25 per share reflects a payout ratio of ~30%, balancing shareholder returns with reinvestment needs. Future growth may hinge on expansion in emerging markets and technological advancements in climate control and power transmission.

Valuation And Market Expectations

With a market cap of SEK 6.49 billion and a beta of 0.46, VBG Group trades as a lower-volatility industrial stock. The valuation likely reflects its stable cash flows and niche market positioning, though investor expectations may be tempered by sector-wide supply chain and input cost pressures.

Strategic Advantages And Outlook

VBG Group’s strategic advantages lie in its specialized product portfolio and entrenched customer relationships. The outlook remains positive, driven by secular trends in infrastructure and commercial vehicle demand, though geopolitical and inflationary risks warrant monitoring. Its ability to innovate in energy-efficient solutions could further differentiate it in the long term.

Sources

Company filings, London Stock Exchange disclosures

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