investorscraft@gmail.com

Intrinsic ValueMiquel y Costas & Miquel, S.A. (0O6D.L)

Previous Close£14.05
Intrinsic Value
Upside potential
Previous Close
£14.05

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

Miquel y Costas & Miquel, S.A. is a Spanish industrial materials company specializing in fine and specialty lightweight papers, with a history dating back to 1725. The company operates through three segments: Tobacco Industry, Industrial Products, and Others, catering to diverse markets including cigarette manufacturing, printing, and specialty textiles. Its core revenue model is built on manufacturing and selling high-quality paper products, supported by vertical integration from pulp production to distribution. The company has established a strong presence in Spain and internationally, leveraging its expertise in niche paper applications. Miquel y Costas & Miquel differentiates itself through technical innovation and a focus on sustainability, positioning it as a reliable supplier in the specialty paper market. Its long-standing relationships with industrial clients and export capabilities further reinforce its competitive edge in a sector dominated by larger global players.

Revenue Profitability And Efficiency

In its latest fiscal year, Miquel y Costas & Miquel reported revenue of €309.2 million, with net income of €48.7 million, reflecting a solid margin. The company generated €67.9 million in operating cash flow, demonstrating efficient operations. Capital expenditures of €24.7 million indicate ongoing investments in production capabilities, aligning with its focus on high-value paper products.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €1.28 underscores its earnings power, supported by stable demand in its core segments. With a manageable debt level of €55.4 million and cash reserves of €13.3 million, Miquel y Costas maintains balanced capital efficiency, allowing for reinvestment and shareholder returns.

Balance Sheet And Financial Health

Miquel y Costas & Miquel’s balance sheet appears healthy, with moderate leverage and sufficient liquidity. Total debt of €55.4 million is offset by strong operating cash flow generation, ensuring financial flexibility. The company’s conservative financial structure aligns with its long-term stability in a cyclical industry.

Growth Trends And Dividend Policy

The company has demonstrated consistent performance, supported by its niche market focus. A dividend per share of €0.38 reflects a commitment to returning capital to shareholders, while retaining earnings for growth initiatives. Export opportunities and specialty product demand could drive future expansion.

Valuation And Market Expectations

With a market capitalization of approximately €525.6 million and a beta of 0.44, the company is viewed as a stable player in the industrial materials sector. Investors likely value its steady cash flows and defensive positioning in specialty paper markets.

Strategic Advantages And Outlook

Miquel y Costas & Miquel benefits from its long-standing expertise, vertical integration, and focus on high-margin products. The outlook remains stable, supported by demand for specialty papers and potential growth in export markets. Sustainability initiatives could further enhance its competitive positioning.

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