investorscraft@gmail.com

Intrinsic ValueGaro Aktiebolag (publ) (0REY.L)

Previous Close£159.98
Intrinsic Value
Upside potential
Previous Close
£159.98

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

Garo Aktiebolag operates in the electrical equipment and parts industry, specializing in the development, manufacturing, and marketing of electrical installation products and systems. The company serves diverse markets across Sweden, Norway, Finland, Poland, Ireland, and the UK, offering a broad portfolio that includes plugs, sockets, switches, switchboard systems, and EV charging solutions. Its product range caters to both permanent and temporary power needs, including specialized offerings for camping, marina, and industrial applications. Garo’s market position is bolstered by its long-standing presence since 1939, with a focus on innovation in electrical infrastructure and sustainable energy solutions like EV charging stations. The company competes in a fragmented but growing sector, leveraging its expertise in customized electrical solutions to maintain relevance in residential, commercial, and industrial markets. Despite macroeconomic challenges, Garo’s diversified product mix and regional footprint provide resilience, though competition from larger multinationals remains a key consideration.

Revenue Profitability And Efficiency

Garo reported revenue of SEK 1.15 billion for the period, reflecting its mid-scale presence in the electrical equipment sector. However, profitability was strained, with a net loss of SEK 60.1 million and diluted EPS of -1.2 SEK, indicating operational or cost challenges. Negative operating cash flow of SEK 35.8 million and capital expenditures of SEK 11.1 million suggest potential liquidity pressures or reinvestment needs, though further context on margin drivers is required.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow underscore inefficiencies in converting revenue to profit, possibly due to rising input costs or competitive pricing pressures. With no dividend payouts and a focus on sustaining operations, capital allocation appears geared toward stabilizing the business rather than shareholder returns. The beta of 1.432 indicates higher volatility relative to the market, reflecting earnings uncertainty.

Balance Sheet And Financial Health

Garo’s balance sheet shows limited liquidity, with SEK 16.5 million in cash against total debt of SEK 298.1 million, raising concerns about leverage. The absence of dividend distributions aligns with prioritizing debt management. The net loss and negative cash flow may necessitate further financing or operational restructuring to improve solvency metrics in the near term.

Growth Trends And Dividend Policy

Growth prospects hinge on demand for electrical infrastructure and EV charging solutions, though recent financials suggest stagnation. The lack of dividends reflects a conservative approach to capital preservation. Shareholder returns are likely deferred until profitability improves, with focus on potential recovery in core markets or cost optimization initiatives.

Valuation And Market Expectations

At a market cap of approximately SEK 990 million, the company trades at a revenue multiple that may reflect skepticism about near-term earnings recovery. The high beta implies investor caution, possibly pricing in sector risks or execution challenges. Valuation could realign if operational improvements materialize.

Strategic Advantages And Outlook

Garo’s strengths lie in its diversified product suite and regional expertise, but turnaround efforts are critical to address profitability. The EV charging segment offers growth potential, though execution risks persist. A neutral outlook is warranted until clearer signs of margin stabilization or debt reduction emerge.

Sources

Company description, financial data provided

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