investorscraft@gmail.com

Intrinsic ValueSinterCast AB (publ) (0HW9.L)

Previous Close£97.30
Intrinsic Value
Upside potential
Previous Close
£97.30

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

SinterCast AB (publ) is a specialized technology provider in the industrial capital goods sector, focusing on process control solutions for compacted graphite iron (CGI) production. The company serves foundries and automotive manufacturers globally with its System 4000 and Mini-System 4000 platforms, which enable precise thermal analysis and automated control for CGI series production. Its offerings include hardware modules, sampling consumables, and engineering services, catering to both high-volume and niche production needs. SinterCast’s proprietary Ladle Tracker and Cast Tracker enhance traceability and process optimization, reinforcing its role as a critical enabler in metallurgical applications. The company operates in a niche segment of the industrials sector, where its technology-driven solutions provide a competitive edge in CGI production efficiency and quality control. With a strong foothold in Europe and expanding global reach, SinterCast is positioned as a leader in CGI process innovation, supported by its decades of expertise and customer-centric service model.

Revenue Profitability And Efficiency

SinterCast reported revenue of SEK 135.6 million for the period, with net income of SEK 34.3 million, reflecting a healthy profit margin. The company’s operating cash flow of SEK 59.6 million underscores efficient operations, while modest capital expenditures of SEK -1.8 million indicate disciplined investment in maintaining its technological infrastructure. Diluted EPS of SEK 4.85 highlights solid earnings generation relative to its share count.

Earnings Power And Capital Efficiency

The company demonstrates robust earnings power, with net income representing approximately 25% of revenue. Strong operating cash flow relative to net income suggests effective working capital management. Low capital expenditures further indicate capital-efficient operations, allowing SinterCast to reinvest in innovation while maintaining financial flexibility.

Balance Sheet And Financial Health

SinterCast maintains a conservative balance sheet, with SEK 23.1 million in cash and equivalents and minimal total debt of SEK 1.7 million. This low leverage and ample liquidity position the company to navigate market fluctuations and fund growth initiatives without significant financial strain.

Growth Trends And Dividend Policy

The company’s growth is tied to adoption of CGI technology in automotive and industrial applications. A dividend per share of SEK 3.05 reflects a commitment to returning capital to shareholders, supported by stable cash flows and a prudent payout ratio. Future growth may hinge on expanding its customer base and technological advancements.

Valuation And Market Expectations

With a market capitalization of approximately SEK 798 million and a beta of 0.724, SinterCast is viewed as a relatively stable investment within its niche. The valuation reflects expectations of steady growth in CGI adoption, though the company’s small size and specialized focus may limit broader market appeal.

Strategic Advantages And Outlook

SinterCast’s strategic advantages lie in its proprietary technology, deep industry expertise, and strong customer relationships. The outlook remains positive, driven by increasing demand for lightweight and durable materials in automotive manufacturing. However, the company’s growth trajectory will depend on its ability to scale operations and penetrate new markets effectively.

Sources

Company description, financial data provided, and industry context inferred from publicly available information.

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