investorscraft@gmail.com

Intrinsic ValueLandi Renzo S.p.A. (0ND3.L)

Previous Close£1.12
Intrinsic Value
Upside potential
Previous Close
£1.12

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Landi Renzo S.p.A. operates in the automotive parts sector, specializing in alternative fuel systems for vehicles, including LPG and CNG solutions. The company designs, manufactures, and markets a range of electro-mechanical components, electronic devices, and safety systems under brands like SAFE, MED, Lovato, AEB, and Emmegas. Its products cater to car manufacturers, independent dealers, and importers globally, with a strong presence in Europe, the Americas, and Asia. Landi Renzo also develops infrastructure for CNG refueling stations and biogas-to-biomethane conversion systems, positioning itself as a key player in sustainable mobility solutions. The company’s diversified product portfolio and focus on eco-friendly technologies align with growing regulatory and consumer demand for cleaner transportation alternatives. Despite operating in a competitive market, Landi Renzo leverages its long-standing industry expertise and subsidiary support from Girefin S.p.A. to maintain relevance in the evolving automotive landscape.

Revenue Profitability And Efficiency

In FY 2022, Landi Renzo reported revenue of €306.3 million, reflecting its broad market reach. However, the company posted a net loss of €14.3 million, with diluted EPS at -€0.0634, indicating profitability challenges. Operating cash flow was positive at €5.4 million, but capital expenditures of €8.5 million suggest ongoing investments in infrastructure and technology. The negative net income highlights operational inefficiencies or cost pressures in its business model.

Earnings Power And Capital Efficiency

Landi Renzo’s earnings power appears constrained, as evidenced by its net loss and negative EPS. The modest operating cash flow relative to revenue suggests limited conversion efficiency. High capital expenditures, exceeding operating cash flow, indicate aggressive reinvestment, which may strain liquidity if not matched by future earnings growth. The company’s ability to improve capital efficiency will be critical for sustainable profitability.

Balance Sheet And Financial Health

The company’s balance sheet shows €63.0 million in cash and equivalents against total debt of €153.9 million, signaling moderate leverage. The debt-to-equity ratio is not provided, but the net loss and negative cash flow from investing activities raise concerns about long-term financial stability. Liquidity appears adequate in the short term, but sustained losses could pressure solvency.

Growth Trends And Dividend Policy

Landi Renzo’s growth trajectory is unclear, with no dividend payments in FY 2022, reflecting its focus on reinvestment over shareholder returns. The company’s expansion into biogas and biomethane systems may offer growth opportunities, but its recent financial performance suggests challenges in scaling profitably. Market trends favoring alternative fuels could support future revenue, but execution risks remain.

Valuation And Market Expectations

With a market cap of €11.3 million, Landi Renzo trades at a low valuation multiple, likely reflecting its unprofitability and sector risks. The beta of 1.312 indicates higher volatility than the market, aligning with its cyclical industry exposure. Investors appear cautious, pricing in operational uncertainties and competitive pressures in the auto parts sector.

Strategic Advantages And Outlook

Landi Renzo’s strategic advantages lie in its niche expertise in alternative fuel systems and established brand portfolio. The global shift toward sustainable mobility could benefit its long-term positioning, but near-term profitability challenges and debt levels pose risks. Success hinges on cost management, technological innovation, and capturing regulatory tailwinds in clean energy adoption.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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