investorscraft@gmail.com

Intrinsic ValueHELMA Eigenheimbau AG (0W0T.L)

Previous Close£0.30
Intrinsic Value
Upside potential
Previous Close
£0.30

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

HELMA Eigenheimbau AG operates in the German residential construction sector, specializing in turnkey detached and semi-detached houses, holiday properties, and multi-storey residential buildings. The company’s revenue model is built on property development and construction management, supplemented by brokering building-related financing and insurance. Its segments—Building Services, Property Development, and Other—cater to distinct market needs, positioning HELMA as a diversified player in Germany’s fragmented housing market. The company’s focus on turnkey solutions and integrated services differentiates it from pure-play developers, offering customers convenience and end-to-end project management. Despite operating in a cyclical industry, HELMA’s regional expertise and established brand in Lehrte provide a competitive edge in local markets. However, its modest scale relative to national competitors limits broader market penetration, and its reliance on Germany’s housing demand exposes it to macroeconomic fluctuations.

Revenue Profitability And Efficiency

In FY 2022, HELMA reported revenue of €302.5 million, with net income of €2.1 million, reflecting thin margins in a capital-intensive sector. Operating cash flow of €10.5 million and capital expenditures of €1.8 million suggest moderate reinvestment needs. The diluted EPS of €0.53 indicates modest earnings power, though profitability is constrained by high operational costs and debt servicing.

Earnings Power And Capital Efficiency

The company’s earnings are subdued, with net income representing just 0.7% of revenue, highlighting challenges in scaling profitability. Operating cash flow covers interest obligations, but the €231 million total debt load raises concerns about capital efficiency. HELMA’s asset-light model in construction management mitigates some risk, but leverage remains elevated for its size.

Balance Sheet And Financial Health

HELMA’s balance sheet shows €18.8 million in cash against €231 million in total debt, signaling liquidity pressure. The debt-to-equity ratio is high, though the stable cash flow from operations provides some cushion. The absence of dividends suggests prioritization of debt management over shareholder returns.

Growth Trends And Dividend Policy

Revenue growth is tied to Germany’s housing demand, which faces headwinds from rising interest rates. No dividends were paid in FY 2022, reflecting a conservative approach to capital allocation. Future growth may hinge on expanding higher-margin services or geographic diversification.

Valuation And Market Expectations

With a market cap of €1.2 million, the stock trades at a steep discount to book value, likely reflecting skepticism about leverage and cyclical risks. The low beta (0.42) suggests muted sensitivity to market swings, but investor confidence remains weak.

Strategic Advantages And Outlook

HELMA’s niche in turnkey housing and regional expertise offers stability, but macroeconomic pressures and high leverage cloud the outlook. Success depends on executing cost controls and selectively pursuing higher-margin projects. A rebound in German housing demand could improve prospects, but near-term challenges persist.

Sources

Company description, financial data from ticker profile

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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