investorscraft@gmail.com

Intrinsic ValueBulten AB (publ) (0P49.L)

Previous Close£50.50
Intrinsic Value
Upside potential
Previous Close
£50.50

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

Bulten AB is a specialized automotive fastener manufacturer with a strong presence in Europe, the US, and China. The company designs, develops, and distributes high-quality fasteners for light vehicles, heavy commercial vehicles, and tier 1 suppliers, offering both standard and customized solutions. Its integrated services include technical development, logistics, and production expertise, positioning it as a critical partner in the automotive supply chain. Bulten operates in a highly competitive but essential niche, where precision and reliability are paramount. The company’s long-standing industry presence since 1873 underscores its deep technical know-how and ability to adapt to evolving automotive standards. While it faces competition from global suppliers, its focus on customer-specific solutions and value-added services helps differentiate its market position. The shift toward electric vehicles and lightweight materials presents both challenges and opportunities for Bulten, requiring continued innovation in fastener technology.

Revenue Profitability And Efficiency

Bulten reported revenue of SEK 5.8 billion for the period, with net income of SEK 135 million, reflecting a modest but stable profitability margin. Operating cash flow stood at SEK 319 million, indicating efficient working capital management. Capital expenditures of SEK 200 million suggest ongoing investments in production capabilities, though the company maintains a disciplined approach to spending.

Earnings Power And Capital Efficiency

The company’s diluted EPS of SEK 6.43 demonstrates its ability to generate earnings despite sector-wide cost pressures. With a beta of 0.752, Bulten exhibits lower volatility compared to the broader market, aligning with its steady cash flow profile. The balance between reinvestment and profitability highlights its capital-efficient operations.

Balance Sheet And Financial Health

Bulten’s balance sheet shows SEK 350 million in cash and equivalents against total debt of SEK 1.73 billion, indicating a leveraged but manageable financial structure. The debt level is typical for capital-intensive manufacturing firms, and the company’s cash flow generation supports its obligations. Liquidity appears adequate for near-term operational needs.

Growth Trends And Dividend Policy

Revenue growth trends are tied to automotive production cycles, with potential upside from EV-related demand. The dividend of SEK 2.75 per share reflects a commitment to shareholder returns, though payout ratios remain conservative to preserve flexibility. Future growth may hinge on expansion in emerging markets and technological advancements in fastener solutions.

Valuation And Market Expectations

With a market cap of SEK 1.25 billion, Bulten trades at a valuation reflective of its niche positioning and cyclical exposure. Investors likely price in moderate growth expectations, balancing its established market share with sector-wide uncertainties such as supply chain disruptions and raw material costs.

Strategic Advantages And Outlook

Bulten’s strategic advantages lie in its technical expertise, long-term customer relationships, and adaptability to industry shifts. The outlook remains cautiously optimistic, with opportunities in EV adoption and lightweight materials offset by macroeconomic risks. Continued focus on operational efficiency and innovation will be critical to sustaining competitiveness.

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