investorscraft@gmail.com

Intrinsic ValueNHOA S.a. (0RA5.L)

Previous Close£1.25
Intrinsic Value
Upside potential
Previous Close
£1.25

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

NHOA S.A. operates in the energy storage and e-mobility sector, providing integrated solutions for renewable energy and electric vehicle infrastructure. The company specializes in solar-plus-storage systems, utility-scale energy storage, and industrial microgrids, leveraging its proprietary HyESS platform to optimize energy management. NHOA also offers fast-charging solutions through its Atlante eStations, catering to the growing demand for EV charging infrastructure in Europe. As a subsidiary of Taiwan Cement Corporation, NHOA benefits from strategic backing while competing in a rapidly evolving market dominated by sustainability-driven regulations and technological innovation. The company’s focus on hybrid energy systems positions it as a niche player bridging renewable energy generation with storage and mobility solutions, though it faces intense competition from larger, diversified energy firms. NHOA’s rebranding from ENGIE EPS reflects its pivot toward a more specialized, technology-centric approach in the energy transition space.

Revenue Profitability And Efficiency

NHOA reported revenue of €272.2 million in FY 2023, though it posted a net loss of €42.5 million, reflecting ongoing investments in growth and technology. Operating cash flow was negative at €27.5 million, while capital expenditures reached €85 million, underscoring the capital-intensive nature of its infrastructure and R&D initiatives. The diluted EPS of -€0.39 highlights profitability challenges amid expansion efforts.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow indicate limited near-term earnings power, with significant capital allocated to scaling its energy storage and e-mobility platforms. NHOA’s high capex relative to revenue suggests aggressive reinvestment, though efficiency metrics remain pressured until operational scale is achieved.

Balance Sheet And Financial Health

NHOA maintains a solid liquidity position with €238.9 million in cash and equivalents, against total debt of €146 million. The balance sheet reflects a moderate leverage profile, supported by its parent company’s backing, but sustained losses and negative cash flows warrant monitoring for long-term sustainability.

Growth Trends And Dividend Policy

NHOA’s growth is tied to Europe’s energy transition, with revenue potential in storage and EV charging. However, profitability remains elusive, and the company does not pay dividends, prioritizing reinvestment. Market expansion and technological adoption will be critical drivers for future top-line growth.

Valuation And Market Expectations

With a market cap of €342.6 million and a beta of 1.17, NHOA is viewed as a high-risk, high-reward play on Europe’s clean energy shift. The lack of profitability and negative EPS weigh on valuation, though strategic positioning in storage and e-mobility could attract long-term investors betting on sector tailwinds.

Strategic Advantages And Outlook

NHOA’s niche focus on integrated energy systems and EV infrastructure provides differentiation, but execution risks persist. The company’s outlook hinges on scaling its platforms profitably amid regulatory support for renewables. Parental backing and technological expertise are strengths, but competition and funding needs remain key challenges.

Sources

Company filings, market 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