investorscraft@gmail.com

Intrinsic ValueTikkurila Oyj (0MFI.L)

Previous Close£34.00
Intrinsic Value
Upside potential
Previous Close
£34.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Tikkurila Oyj is a Finland-based industrial materials company specializing in decorative and protective paints and coatings. Operating through two segments, SBU West and SBU East, it serves both consumer and professional markets across Northern and Eastern Europe, including Finland, Sweden, Russia, and Poland. The company’s product portfolio includes interior and exterior paints, lacquers, and specialized coatings for wood, masonry, and metal surfaces, marketed under well-established brands such as Tikkurila, Beckers, and Alcro. Its revenue model relies on sales through home improvement stores, paint store chains, and independent retailers, supplemented by direct sales for industrial applications. Tikkurila holds a strong regional presence, leveraging its long-standing reputation for quality and innovation in a competitive but fragmented industry. The company’s dual focus on retail and industrial customers provides diversification, while its geographic footprint mitigates reliance on any single market. Despite competition from global players, Tikkurila maintains a defensible niche through brand loyalty and tailored solutions for Northern European climates.

Revenue Profitability And Efficiency

In FY 2020, Tikkurila reported revenue of €520.8 million, with net income of €38.5 million, reflecting a net margin of approximately 7.4%. Operating cash flow stood at €87.2 million, demonstrating robust cash generation relative to earnings. Capital expenditures were modest at €6.3 million, indicating efficient asset utilization and a focus on maintaining rather than aggressively expanding production capacity.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of €0.87, supported by stable demand in its core markets. Its capital efficiency is evident in its ability to generate significant operating cash flow (16.7% of revenue) while maintaining lean capex. The balance between profitability and reinvestment suggests a mature but disciplined approach to capital allocation.

Balance Sheet And Financial Health

Tikkurila’s balance sheet shows €82.2 million in cash and equivalents against total debt of €86.7 million, indicating a near-neutral net debt position. This conservative leverage profile provides flexibility, though the debt-to-equity ratio warrants monitoring given industry cyclicality. Liquidity appears adequate, with operating cash flow comfortably covering interest obligations.

Growth Trends And Dividend Policy

The company paid a dividend of €6.77 per share in FY 2020, signaling a commitment to shareholder returns despite uncertain macroeconomic conditions. Growth prospects are tied to regional demand for premium paints and coatings, with limited exposure to high-growth emerging markets. Historical performance suggests steady but moderate revenue expansion.

Valuation And Market Expectations

With a beta of 1.28, Tikkurila’s stock exhibits higher volatility than the broader market, likely reflecting its regional focus and sensitivity to economic cycles. The absence of a reported market cap complicates valuation analysis, but the company’s profitability and cash flow generation suggest a stable, if unspectacular, investment profile.

Strategic Advantages And Outlook

Tikkurila’s strengths lie in its strong brand equity, regional market penetration, and diversified customer base. Challenges include exposure to raw material price fluctuations and competitive pressures. The outlook remains cautiously optimistic, with growth dependent on execution in core markets and potential niche expansions in industrial coatings.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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