investorscraft@gmail.com

Intrinsic ValueGesco AG (0Q4C.L)

Previous Close£15.25
Intrinsic Value
Upside potential
Previous Close
£15.25

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

Gesco AG operates as a diversified industrial technology company, specializing in niche manufacturing and engineering solutions across process, resource, healthcare, and infrastructure sectors. Its core revenue model hinges on high-precision manufacturing, including plastic spools, injection-molded parts, and specialized steel products, catering to industries like pharmaceuticals, food technology, and automation. The company’s vertically integrated capabilities—from material treatment to assembly—allow it to serve complex B2B demand with tailored solutions. Positioned as a mid-tier industrial supplier, Gesco competes on technical expertise and customization rather than scale, targeting specialized applications in medical technology, rolling stock, and chemical processing. Its market presence in Germany and select international markets reflects a focus on high-margin, low-volume production, differentiating it from mass-market industrial peers. The firm’s diversified portfolio mitigates sector-specific risks, though reliance on industrial capex cycles introduces volatility.

Revenue Profitability And Efficiency

Gesco reported revenue of €513.8 million for the period, with net income of €4.4 million, reflecting thin margins typical of industrial subcontracting. Operating cash flow of €51.2 million suggests reasonable working capital management, though capital expenditures of €8.3 million indicate moderate reinvestment needs. The diluted EPS of €0.42 underscores modest earnings power relative to its market cap.

Earnings Power And Capital Efficiency

The company’s earnings are constrained by its capital-intensive operations, with net income representing less than 1% of revenue. However, its ability to generate positive operating cash flow (10% of revenue) highlights operational resilience. The low beta (0.687) suggests earnings are less volatile than broader industrials, likely due to its diversified end markets.

Balance Sheet And Financial Health

Gesco maintains a balanced leverage profile, with total debt of €74.9 million against cash reserves of €33.3 million. The debt-to-equity ratio appears manageable given stable cash flows, though the modest net income limits rapid deleveraging. Liquidity is adequate, with no immediate refinancing risks evident.

Growth Trends And Dividend Policy

Growth is likely tied to industrial demand cycles, with limited organic expansion given its niche focus. The €0.40 dividend per share implies a payout ratio near 95% of net income, signaling a commitment to shareholder returns but limited retention for reinvestment. Future growth may depend on acquisitions or technological upgrades in its core segments.

Valuation And Market Expectations

At a market cap of €188.6 million, Gesco trades at ~0.37x revenue, reflecting its low-margin profile and modest growth prospects. The P/E of ~42.5 suggests investors price in stability rather than expansion, aligning with its defensive industrial positioning.

Strategic Advantages And Outlook

Gesco’s strength lies in its technical specialization and diversified industrial exposure, though margin pressures and capex dependence pose challenges. The outlook hinges on sustained demand from pharmaceutical and automation sectors, with potential upside from efficiency gains or strategic divestitures. Its niche focus provides insulation from commoditization but limits scalability.

Sources

Company filings, London Stock Exchange disclosures

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