investorscraft@gmail.com

Intrinsic ValueTubacex, S.A. (0KD1.L)

Previous Close£3.42
Intrinsic Value
Upside potential
Previous Close
£3.42

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

Tubacex, S.A. operates as a specialized manufacturer and supplier of high-performance stainless steel and nickel super-alloy tubular solutions, serving critical industries such as oil and gas, hydrocarbon processing, power generation, and aerospace. The company’s product portfolio includes seamless tubes, mechanical tubes, round bars, billets, and specialized components like welding fittings and ceramic-coated products (Tubacoat), which enhance durability in extreme environments. Tubacex differentiates itself through technical expertise and a focus on high-value applications, positioning it as a key player in niche industrial markets. Its global footprint and diversified end-market exposure mitigate cyclical risks, while its emphasis on innovation and customized solutions strengthens its competitive edge. The company’s strategic focus on high-growth sectors, such as energy transition and aerospace, aligns with long-term industrial trends, reinforcing its market relevance.

Revenue Profitability And Efficiency

Tubacex reported revenue of €766.5 million for the period, with net income of €22.9 million, reflecting a net margin of approximately 3%. The company’s operating cash flow was negative at €-32.5 million, partly due to significant capital expenditures of €-87 million, indicating heavy investment in capacity or technology. The diluted EPS of €0.18 suggests modest earnings power relative to its market capitalization.

Earnings Power And Capital Efficiency

The company’s earnings are driven by its high-value tubular solutions, though its capital efficiency appears constrained by substantial capex requirements. The negative operating cash flow, despite positive net income, signals working capital pressures or timing disparities in cash conversion. Tubacex’s ability to sustain profitability amid cyclical industry demand will depend on operational leverage and pricing power in its niche markets.

Balance Sheet And Financial Health

Tubacex maintains a balanced liquidity position with €225.3 million in cash and equivalents, offset by total debt of €512.2 million. The debt level, while significant, is manageable given its stable industrial customer base and asset-backed operations. The company’s financial health hinges on maintaining cash flow stability to service debt and fund ongoing investments.

Growth Trends And Dividend Policy

Growth is likely tied to industrial demand cycles, with opportunities in energy transition and aerospace. The company paid a dividend of €0.096 per share, reflecting a commitment to shareholder returns despite its reinvestment needs. Future dividend sustainability will depend on earnings consistency and free cash flow generation.

Valuation And Market Expectations

With a market cap of €467.7 million and a beta of 0.97, Tubacex is valued as a moderate-risk industrial player. The market likely prices in cyclical exposure but acknowledges its niche positioning. The P/E ratio, derived from diluted EPS, suggests cautious optimism about earnings recovery.

Strategic Advantages And Outlook

Tubacex’s technical expertise and diversified industrial exposure provide resilience, but its outlook is tied to global industrial activity and energy sector investments. Strategic focus on high-margin applications and cost control will be critical to navigating macroeconomic volatility.

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