investorscraft@gmail.com

Intrinsic ValueHoenle AG (0O27.L)

Previous Close£9.20
Intrinsic Value
Upside potential
Previous Close
£9.20

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

Dr. Hönle AG is a specialized provider of industrial UV technologies, operating in three distinct segments: Adhesives, Equipment & Systems, and Glass & Lamps. The company serves high-value industries such as consumer electronics, medical technology, automotive, and semiconductors, leveraging UV curing, drying, and disinfection solutions. Its adhesive solutions are critical for precision applications, while its equipment segment supports manufacturing efficiency through advanced UV curing systems. The Glass & Lamps division supplies quartz glass components and UV lamps, catering to niche markets like water disinfection and semiconductor fabrication. Dr. Hönle’s market position is reinforced by its technological expertise and diversified industrial applications, though it operates in a competitive landscape with larger industrial players. The company’s focus on innovation and specialized UV solutions provides a defensible niche, but its smaller scale may limit pricing power in commoditized segments.

Revenue Profitability And Efficiency

In FY 2024, Dr. Hönle reported revenue of €98.7 million but faced a net loss of €13.3 million, reflecting operational challenges or cost pressures. The diluted EPS of -€2.19 underscores profitability struggles, though operating cash flow of €5.5 million suggests some liquidity generation. Capital expenditures of €2.1 million indicate moderate reinvestment, but the negative net income raises questions about cost structure efficiency.

Earnings Power And Capital Efficiency

The company’s negative earnings and EPS highlight weakened earnings power, likely due to margin compression or one-time charges. Operating cash flow, while positive, is insufficient to offset net losses, suggesting suboptimal capital efficiency. The balance between R&D spending and revenue growth will be critical to improving returns.

Balance Sheet And Financial Health

Dr. Hönle’s financial health is strained, with €7.5 million in cash against €53.2 million in total debt, indicating high leverage. The debt-heavy structure could constrain flexibility, though the absence of dividends preserves cash. Liquidity risks may arise if operating performance does not improve.

Growth Trends And Dividend Policy

Revenue trends are not disclosed, but the net loss signals growth challenges. The company suspended dividends (€0/share), prioritizing financial stability. Future growth may hinge on demand for UV technologies in key sectors like semiconductors and medical devices.

Valuation And Market Expectations

With a market cap of €63.6 million and negative earnings, the stock trades on speculative metrics. Investors likely anticipate a turnaround or niche market expansion, but the high beta (1.45) reflects volatility and uncertainty.

Strategic Advantages And Outlook

Dr. Hönle’s expertise in UV applications offers differentiation, but execution risks persist. The outlook depends on margin recovery and debt management, with potential upside from industrial adoption of UV solutions. Macroeconomic headwinds and competition remain key risks.

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