investorscraft@gmail.com

Intrinsic ValueH+H International A/S (0M6J.L)

Previous Close£92.75
Intrinsic Value
Upside potential
Previous Close
£92.75

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

H+H International A/S is a leading producer of autoclaved aerated concrete (AAC) and calcium silicate building blocks, serving the residential construction sector in the UK, Central Western Europe, and Poland. The company specializes in high-insulating blocks, foundation solutions, and pre-cast wall panels, catering primarily to housebuilders, developers, and builders' merchants. Its products are integral to energy-efficient construction, aligning with tightening EU building regulations. H+H operates in a competitive construction materials market, where its vertically integrated production and focus on sustainable building solutions provide a distinct edge. The company’s long-standing presence since 1909 underscores its reliability, though it faces cyclical demand tied to housing markets. Its geographic diversification mitigates regional downturns, while its emphasis on traded goods supplements core manufacturing revenues. H+H’s market position is reinforced by its technical expertise in AAC, a lightweight yet durable alternative to traditional masonry, though pricing pressures and raw material costs remain key challenges.

Revenue Profitability And Efficiency

H+H reported revenue of DKK 2.75 billion for FY 2024, but net income stood at a loss of DKK 53 million, reflecting margin pressures in a high-cost environment. Operating cash flow of DKK 145 million suggests operational resilience, though capital expenditures of DKK 124 million indicate ongoing investments in capacity. The absence of dividends aligns with its current focus on financial stability.

Earnings Power And Capital Efficiency

Negative diluted EPS of DKK -3.2 highlights earnings challenges, likely driven by input cost inflation and weak housing demand in key markets. The company’s capital efficiency is strained, with debt levels requiring careful management, though its cash position (DKK 462 million) provides near-term liquidity.

Balance Sheet And Financial Health

Total debt of DKK 1.14 billion against cash reserves of DKK 462 million signals moderate leverage, though the net debt position warrants monitoring. The balance sheet reflects cyclical industry risks, but liquidity from operating cash flow supports near-term obligations.

Growth Trends And Dividend Policy

Growth is tied to housing market recoveries in Europe, with no dividends currently distributed. The company’s focus on energy-efficient materials could benefit from regulatory tailwinds, but near-term trends depend on macroeconomic conditions.

Valuation And Market Expectations

At a market cap of DKK 1.86 billion, H+H trades at a discount to peers, reflecting its cyclical exposure and recent losses. The beta of 0.79 suggests lower volatility than the broader market, possibly due to its niche positioning.

Strategic Advantages And Outlook

H+H’s strengths lie in its sustainable product portfolio and regional diversification. However, the outlook remains cautious due to construction sector headwinds. Success hinges on cost control and demand recovery in its core markets.

Sources

Company filings, London Stock Exchange 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