investorscraft@gmail.com

Intrinsic ValueTINC N.V. (0R7T.L)

Previous Close£10.60
Intrinsic Value
Upside potential
Previous Close
£10.60

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

TINC NV is a Belgium-based investment firm specializing in infrastructure, real assets, and energy sector investments, operating within the diversified financial services industry. The company strategically allocates capital across public and private infrastructure projects, leveraging long-term, stable cash flows typical of real assets. Its portfolio includes transportation, utilities, and renewable energy assets, positioning it as a key player in sustainable infrastructure financing. TINC’s focus on essential, low-volatility sectors provides resilience against economic cycles, appealing to risk-averse investors seeking steady returns. The firm’s expertise in European infrastructure markets enhances its competitive edge, supported by disciplined capital deployment and active asset management. By balancing yield and growth opportunities, TINC maintains a niche yet influential presence in the infrastructure investment space.

Revenue Profitability And Efficiency

In FY 2023, TINC reported revenue of €38.7 million and net income of €33.9 million, reflecting a high net margin of approximately 87.6%. The absence of capital expenditures and debt underscores efficient capital allocation, while operating cash flow of €35.5 million indicates strong liquidity generation. The firm’s asset-light model and focus on income-producing investments contribute to its robust profitability metrics.

Earnings Power And Capital Efficiency

TINC’s diluted EPS of €0.93 demonstrates its ability to translate investments into shareholder returns. With no debt and €27.4 million in cash, the firm maintains a conservative capital structure, prioritizing financial flexibility. The high cash conversion rate highlights effective management of investment inflows and operational efficiency, reinforcing its earnings sustainability.

Balance Sheet And Financial Health

TINC’s balance sheet is notably strong, with zero debt and €27.4 million in cash and equivalents, ensuring ample liquidity for future investments. The firm’s equity-focused financing approach minimizes financial risk, while its unencumbered asset base provides stability. This prudent financial management supports its ability to navigate market volatility and capitalize on opportunistic investments.

Growth Trends And Dividend Policy

TINC’s dividend payout of €0.771 per share aligns with its income-focused strategy, offering investors predictable returns. The firm’s growth is tied to infrastructure demand, particularly in renewable energy, though its conservative leverage may limit aggressive expansion. Its low beta (0.173) suggests resilience to market swings, appealing to defensive investors.

Valuation And Market Expectations

With a market cap of €410 million, TINC trades at a premium to book value, reflecting investor confidence in its infrastructure niche. The firm’s low beta and high margins justify its valuation, though growth expectations remain tempered by its selective investment approach.

Strategic Advantages And Outlook

TINC’s expertise in European infrastructure and renewable energy positions it well for long-term demand trends. Its conservative balance sheet and high-margin model provide stability, though reliance on sector-specific opportunities may constrain diversification. The firm’s outlook remains positive, supported by sustainable infrastructure tailwinds and disciplined capital management.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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