investorscraft@gmail.com

Intrinsic ValueKamux Oyj (0RP3.L)

Previous Close£2.31
Intrinsic Value
Upside potential
Previous Close
£2.31

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

Kamux Oyj operates as a leading used car retailer in Finland, Sweden, and Germany, leveraging a hybrid model of physical showrooms and digital channels to serve both consumer and corporate customers. The company differentiates itself through integrated services, including financing, insurance, and auction sales, creating a one-stop-shop experience. Its multi-channel approach enhances accessibility, while its focus on used cars positions it favorably in a market where affordability and sustainability are growing priorities. Kamux’s expansion into Germany reflects strategic ambition, though competition remains intense from both traditional dealerships and online platforms. The company’s asset-light model, combined with localized inventory management, allows for scalable growth while mitigating risks associated with fluctuating demand. As consumer preferences shift toward digital purchasing, Kamux’s investments in online capabilities could strengthen its market position. However, macroeconomic pressures, such as rising interest rates, may dampen discretionary spending on big-ticket items like vehicles.

Revenue Profitability And Efficiency

Kamux reported revenue of €1.01 billion for the period, demonstrating its scale in the used car market. However, net income of €4.6 million reflects thin margins, likely due to competitive pricing and operational costs. Operating cash flow of €2.7 million suggests modest liquidity generation, while capital expenditures of €2.9 million indicate ongoing investments in showrooms and digital infrastructure. The company’s efficiency metrics warrant closer scrutiny given the tight profitability.

Earnings Power And Capital Efficiency

Diluted EPS of €0.12 underscores the company’s modest earnings power, with profitability constrained by sector-wide challenges. The capital-light model helps preserve returns, but elevated debt levels (€77.4 million) may pressure interest coverage. Kamux’s ability to monetize ancillary services, such as financing, could improve capital efficiency if scaled effectively.

Balance Sheet And Financial Health

With €3 million in cash and equivalents against €77.4 million in total debt, Kamux’s liquidity position appears strained. The debt-to-equity ratio suggests leveraged operations, which could amplify risks in a downturn. However, the company’s asset-light structure may provide flexibility to manage obligations, assuming stable cash flows.

Growth Trends And Dividend Policy

Kamux’s expansion into Germany signals growth ambitions, though near-term profitability remains subdued. A dividend of €0.10 per share reflects a commitment to shareholder returns, but sustainability depends on improving earnings. The used car market’s cyclicality may influence future growth trajectories, particularly in discretionary spending environments.

Valuation And Market Expectations

At a market cap of €82.1 million, Kamux trades at a low multiple relative to revenue, reflecting investor skepticism about margin expansion. The beta of 1.345 indicates higher volatility, likely tied to consumer cyclicality. Market expectations appear muted, pending clearer signs of operational improvement.

Strategic Advantages And Outlook

Kamux’s hybrid retail model and integrated services provide competitive differentiation, but macroeconomic headwinds pose risks. Success hinges on scaling digital capabilities and managing debt prudently. The outlook remains cautious, with growth potential balanced against sector challenges.

Sources

Company filings, market 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