investorscraft@gmail.com

Intrinsic ValueBufab AB (publ) (0QRA.L)

Previous Close£99.14
Intrinsic Value
Upside potential
Previous Close
£99.14

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

Bufab AB operates as a specialized trading company focused on sourcing, quality control, and logistics for C-parts—small but critical components like fasteners, springs, and electronic connectors. Serving diverse manufacturing sectors, including technology, automotive, and construction, the company provides a comprehensive range of metal, plastic, and rubber parts under brands like BUMAX. Its value proposition lies in streamlining supply chains for industrial customers through tailored solutions such as kitting, assembly, and special packaging. Bufab differentiates itself with a global footprint, deep technical expertise, and a customer-centric approach that emphasizes reliability and efficiency. The company’s niche focus on C-parts positions it as a key enabler for manufacturers seeking to reduce complexity in procurement. With a presence in high-growth and stable industries, Bufab benefits from diversified demand drivers while maintaining a competitive edge through operational agility and long-term customer relationships.

Revenue Profitability And Efficiency

Bufab reported revenue of SEK 8.04 billion for the period, with net income of SEK 551 million, reflecting a net margin of approximately 6.9%. The company generated robust operating cash flow of SEK 1.1 billion, underscoring efficient working capital management. Capital expenditures were modest at SEK 79 million, indicating a capital-light model focused on scaling existing operations rather than heavy reinvestment.

Earnings Power And Capital Efficiency

Diluted EPS stood at SEK 14.48, demonstrating consistent earnings power. The company’s ability to convert revenue into cash flow (operating cash flow/revenue of ~13.7%) highlights strong capital efficiency. With a beta of 1.44, Bufab’s earnings are more volatile than the market, likely due to its exposure to cyclical industrial demand.

Balance Sheet And Financial Health

Bufab’s balance sheet shows SEK 211 million in cash against total debt of SEK 3.53 billion, suggesting moderate leverage. The company’s liquidity position appears manageable, supported by healthy cash flow generation. However, investors should monitor debt levels relative to EBITDA, especially given the cyclical nature of its end markets.

Growth Trends And Dividend Policy

Bufab has maintained a dividend payout of SEK 5.25 per share, reflecting a commitment to shareholder returns. Growth is likely driven by organic expansion in existing markets and potential acquisitions, given its asset-light model. The company’s diversified industrial exposure provides resilience, though sector-specific downturns could weigh on near-term performance.

Valuation And Market Expectations

With a market cap of SEK 15 billion, Bufab trades at a P/E of approximately 27.2x (based on diluted EPS), suggesting investor confidence in its niche positioning and growth prospects. The elevated beta implies expectations of higher volatility, possibly pricing in macroeconomic sensitivity.

Strategic Advantages And Outlook

Bufab’s strategic strengths lie in its specialized supply chain solutions, global reach, and technical expertise in C-parts. The outlook hinges on sustained industrial demand and the company’s ability to maintain pricing power amid input cost fluctuations. Long-term success will depend on scaling high-margin services like kitting and expanding in emerging manufacturing hubs.

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