investorscraft@gmail.com

Intrinsic ValueKongsberg Automotive ASA (0HW0.L)

Previous Close£2.17
Intrinsic Value
Upside potential
Previous Close
£2.17

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

Kongsberg Automotive ASA operates as a key supplier in the global automotive industry, specializing in powertrain, chassis, and specialty products. The company serves OEMs and Tier 1 suppliers across automotive, commercial vehicle, and off-highway markets, with a product portfolio that includes gear shifters, fluid handling systems, and operator control systems. Its Powertrain & Chassis segment focuses on transmission and vehicle dynamics solutions, while the Specialty Products segment caters to niche applications in heavy-duty and power sports equipment. Kongsberg Automotive has established a competitive position through engineering expertise and custom solutions, though it operates in a cyclical industry sensitive to macroeconomic trends. The company’s diversified client base and focus on innovation help mitigate some sector volatility, but it faces pricing pressures from larger automotive suppliers. Its Norwegian heritage provides a foundation for precision engineering, though global supply chain dynamics remain a challenge.

Revenue Profitability And Efficiency

Kongsberg Automotive reported revenue of NOK 788.2 million in the latest fiscal period, though net income stood at a loss of NOK 18.2 million, reflecting margin pressures in the automotive supply sector. Operating cash flow was positive at NOK 32.4 million, but capital expenditures of NOK 24.7 million indicate ongoing investments in production capabilities. The company’s diluted EPS of -NOK 0.02 underscores near-term profitability challenges.

Earnings Power And Capital Efficiency

The company’s negative net income and modest operating cash flow suggest constrained earnings power in the current market environment. Capital efficiency appears balanced, with reinvestment in operations offsetting some cash generation. The lack of dividend payments aligns with a focus on preserving liquidity amid industry headwinds.

Balance Sheet And Financial Health

Kongsberg Automotive maintains a conservative balance sheet, with NOK 84.3 million in cash and equivalents against total debt of NOK 206.2 million. The debt level appears manageable relative to its market capitalization of NOK 1.47 billion, though the negative net income warrants monitoring for liquidity sustainability.

Growth Trends And Dividend Policy

Growth prospects are tied to automotive sector recovery and demand for specialized components. The company has not issued dividends, prioritizing operational flexibility. Future trends will depend on electrification shifts and commercial vehicle demand, where Kongsberg’s product mix could see renewed interest.

Valuation And Market Expectations

With a market cap of NOK 1.47 billion and a beta of 0.843, the stock exhibits moderate volatility relative to the broader market. Investors appear cautious given the net loss, though the company’s niche positioning may offer long-term value if margins improve.

Strategic Advantages And Outlook

Kongsberg Automotive’s engineering expertise and diversified product lines provide a foundation for resilience, but near-term challenges persist due to industry cyclicality. Strategic focus on electrification and efficiency solutions could enhance competitiveness, though execution risks remain. The outlook hinges on automotive sector recovery and the company’s ability to adapt to evolving OEM demands.

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