investorscraft@gmail.com

Intrinsic ValueDeceuninck N.V. (0MEL.L)

Previous Close£2.32
Intrinsic Value
Upside potential
Previous Close
£2.32

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

Deceuninck NV operates in the building materials sector, specializing in multi-material window, door, and façade solutions. The company leverages a vertically integrated model, combining design, manufacturing, and recycling capabilities to serve residential and commercial markets across Europe, North America, and Turkey. Its product portfolio includes PVC and aluminum windows, sliding doors, ventilation systems, and cladding solutions, positioning it as a comprehensive provider of energy-efficient building envelope systems. Deceuninck differentiates itself through sustainable innovation, particularly in PVC recycling, which aligns with tightening environmental regulations and growing demand for circular economy solutions. The company competes in a fragmented market dominated by regional players, but its technological expertise and recycling infrastructure provide a competitive edge. While facing cyclical exposure to construction activity, Deceuninck maintains stable demand through renovation markets, which account for a significant portion of European window replacement cycles.

Revenue Profitability And Efficiency

Deceuninck reported €827 million in revenue for the latest fiscal year, with net income of €13.9 million, reflecting thin margins characteristic of the capital-intensive building materials sector. Operating cash flow of €72.1 million demonstrates reasonable conversion of earnings to cash, though capital expenditures of €38.5 million indicate ongoing reinvestment needs. The company's working capital management appears stable, with no immediate liquidity concerns.

Earnings Power And Capital Efficiency

The company's diluted EPS of €0.09 suggests modest earnings power relative to its market capitalization. While the beta of 0.817 indicates lower volatility than the broader market, the modest profitability metrics suggest capital efficiency could be improved, particularly given the debt load and cyclical nature of the construction industry.

Balance Sheet And Financial Health

Deceuninck maintains a leveraged balance sheet with €119.3 million in total debt against €34.1 million in cash equivalents. The debt position appears manageable given the stable cash flow generation, but leaves limited buffer for significant downturns in construction activity. The absence of concerning liquidity metrics suggests the company can service its obligations under normal operating conditions.

Growth Trends And Dividend Policy

With a dividend yield of approximately 1.9% (based on the €0.056 per share payout and current market cap), Deceuninck offers modest income appeal. Growth prospects appear tied to European renovation cycles and adoption of energy-efficient building solutions, though macroeconomic headwinds may pressure near-term performance. The company's recycling capabilities could drive long-term differentiation as sustainability regulations tighten.

Valuation And Market Expectations

At a market capitalization of €299 million, the company trades at approximately 0.36x revenue, reflecting market skepticism about growth prospects in the competitive building materials sector. The valuation appears to factor in both cyclical risks and the capital-intensive nature of the business, with limited premium for its recycling capabilities.

Strategic Advantages And Outlook

Deceuninck's strategic position benefits from its closed-loop recycling system and energy-efficient product portfolio, which align with EU sustainability directives. However, the outlook remains cautious due to macroeconomic pressures on construction activity. The company's ability to maintain margins while investing in circular economy solutions will be critical for long-term value creation in this mature industry.

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