investorscraft@gmail.com

Intrinsic ValueFagerhult Group AB (0RQH.L)

Previous Close£37.80
Intrinsic Value
Upside potential
Previous Close
£37.80

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

AB Fagerhult is a leading global provider of professional lighting solutions, operating across diverse sectors including offices, healthcare, retail, and urban infrastructure. The company leverages a multi-brand strategy, with well-known names like ateljé Lyktan, iGuzzini, and FAGERHULT, catering to specialized lighting needs. Its revenue model is driven by B2B sales, emphasizing energy-efficient and sustainable lighting systems, which align with global trends toward smart cities and green buildings. Fagerhult maintains a strong market position in Europe while expanding in high-growth regions, supported by its reputation for innovation and design excellence. The company’s broad product portfolio and technical expertise allow it to serve complex projects, reinforcing its competitive edge in a fragmented industry. Strategic acquisitions, such as iGuzzini, have further strengthened its presence in premium architectural lighting, enhancing cross-selling opportunities and long-term customer relationships.

Revenue Profitability And Efficiency

In its latest fiscal year, AB Fagerhult reported revenue of SEK 8.31 billion, with net income of SEK 354 million, reflecting a net margin of approximately 4.3%. The company generated robust operating cash flow of SEK 964 million, indicating efficient working capital management. Despite a competitive landscape, its ability to maintain profitability underscores disciplined cost control and pricing power in its niche markets.

Earnings Power And Capital Efficiency

Fagerhult’s diluted EPS of SEK 2.01 demonstrates its earnings capacity, supported by a diversified revenue base and operational scalability. The absence of reported capital expenditures suggests a lean asset model, though further details on reinvestment would provide clearer insight into capital allocation efficiency. The company’s focus on high-margin segments like architectural lighting contributes to sustained earnings quality.

Balance Sheet And Financial Health

The company holds SEK 1.88 billion in cash and equivalents against total debt of SEK 3.97 billion, indicating moderate leverage. Its liquidity position appears stable, with operating cash flow covering interest obligations comfortably. However, the debt-to-equity ratio warrants monitoring, especially in light of potential macroeconomic headwinds affecting the industrials sector.

Growth Trends And Dividend Policy

Fagerhult’s growth is tied to global infrastructure development and sustainability initiatives, though near-term performance may face cyclical pressures. The company pays a dividend of SEK 1.4 per share, reflecting a commitment to shareholder returns. Future growth could hinge on expanding its smart lighting solutions and leveraging cross-border synergies from recent acquisitions.

Valuation And Market Expectations

With a market capitalization of SEK 7.41 billion and a beta of 1.03, Fagerhult trades in line with broader market volatility. Investors likely price in steady demand for energy-efficient lighting, though valuation multiples may reflect sector-wide margin pressures and input cost inflation.

Strategic Advantages And Outlook

Fagerhult’s strengths lie in its strong brand portfolio, technical expertise, and sustainability-driven product offerings. The long-term outlook remains positive, supported by urbanization trends and regulatory tailwinds for green lighting. However, supply chain disruptions and competitive intensity in the lighting industry pose ongoing challenges to margin expansion.

Sources

Company filings, London Stock Exchange 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