investorscraft@gmail.com

Intrinsic Valueva-Q-tec AG (0RJD.L)

Previous Close£26.00
Intrinsic Value
Upside potential
Previous Close
£26.00

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

va-Q-tec AG operates in the industrial capital goods sector, specializing in advanced thermal insulation solutions. The company develops and markets vacuum insulation panels (VIPs) and phase change materials (PCMs), serving diverse industries including healthcare, logistics, food, and construction. Its product portfolio includes thermal packaging, energy storage components, and insulation for appliances, vehicles, and buildings. va-Q-tec also offers container rental and thermal consulting services, positioning itself as a comprehensive provider of temperature-controlled solutions. The company’s technology addresses critical needs in energy efficiency and sustainability, particularly in sectors requiring precise thermal management. With operations across the EU and internationally, va-Q-tec competes in niche markets where high-performance insulation is essential. Its focus on R&D and customized solutions strengthens its market position, though it faces competition from larger industrial material providers. The company’s ability to innovate and adapt to regulatory and environmental trends will be key to maintaining its competitive edge.

Revenue Profitability And Efficiency

In FY 2023, va-Q-tec reported revenue of €106.1 million, reflecting its core business activities. However, the company posted a net loss of €22.7 million, with diluted EPS of -€1.54, indicating profitability challenges. Operating cash flow was negative at €-5.0 million, while capital expenditures totaled €-9.7 million, suggesting significant ongoing investments. These figures highlight operational inefficiencies or high costs relative to revenue generation.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow underscore weak earnings power in the near term. Capital efficiency appears strained, with substantial expenditures outpacing operating cash flow. The lack of positive net income and EPS dilution suggests va-Q-tec may be prioritizing growth over profitability, though this strategy carries financial risks if sustained improvements are not achieved.

Balance Sheet And Financial Health

va-Q-tec’s balance sheet shows €17.1 million in cash and equivalents against €62.0 million in total debt, indicating a leveraged position. The debt-to-equity ratio is elevated, raising concerns about financial flexibility. While the company has liquidity, its negative cash flow and high debt levels could constrain future investments or require additional financing.

Growth Trends And Dividend Policy

Growth trends are unclear due to the FY 2023 loss, though the company’s focus on thermal solutions aligns with global energy efficiency demands. va-Q-tec does not pay dividends, reinvesting resources into operations and R&D. Future growth will depend on scaling its niche offerings and improving cost structures to achieve sustainable profitability.

Valuation And Market Expectations

With a market cap of €329.0 million and a beta of 2.24, va-Q-tec is viewed as a high-risk, high-reward investment. The negative earnings and elevated volatility suggest market skepticism about near-term performance. Valuation metrics are challenging to assess given the lack of profitability, leaving investors to weigh long-term potential against current financial headwinds.

Strategic Advantages And Outlook

va-Q-tec’s strategic advantages lie in its specialized thermal insulation technology and diversified industry applications. The company’s focus on sustainability and energy efficiency aligns with global trends, but execution risks remain. The outlook hinges on improving operational efficiency, reducing debt, and capitalizing on demand for advanced insulation solutions in key markets.

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