investorscraft@gmail.com

Intrinsic ValueBeijer Alma AB (publ) (0YG7.L)

Previous Close£264.50
Intrinsic Value
Upside potential
Previous Close
£264.50

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

Beijer Alma AB operates as a diversified industrial group specializing in component manufacturing and industrial trading, serving sectors such as automotive, telecom, defense, and nuclear power. The company generates revenue through the production and distribution of high-value industrial components, including springs, wire products, fluid technology solutions, and cables. Its market position is reinforced by a broad product portfolio and a strong presence in Sweden and international markets, catering to niche industrial demands with precision-engineered solutions. Beijer Alma’s business model thrives on both manufacturing expertise and distribution efficiency, leveraging its subsidiaries to maintain a competitive edge in industrial supply chains. The company’s focus on technical consumables and machinery components positions it as a critical supplier to industries requiring reliability and durability. Its diversified revenue streams and sector-agnostic approach mitigate cyclical risks while allowing for steady growth in industrial automation and infrastructure development.

Revenue Profitability And Efficiency

Beijer Alma reported revenue of SEK 7.2 billion for the period, with net income of SEK 714 million, reflecting a net margin of approximately 9.9%. The company’s operating cash flow stood at SEK 675 million, indicating efficient cash conversion from operations. Despite no disclosed capital expenditures, its profitability metrics suggest disciplined cost management and stable operational execution.

Earnings Power And Capital Efficiency

The company’s diluted EPS of SEK 11.85 underscores its earnings power, supported by a capital-efficient business model. With no reported capex, Beijer Alma appears to prioritize working capital optimization and incremental investments in high-margin product lines, sustaining returns without significant reinvestment needs.

Balance Sheet And Financial Health

Beijer Alma maintains a balanced financial structure, with SEK 481 million in cash and equivalents against total debt of SEK 3.14 billion. The leverage ratio suggests moderate debt usage, while liquidity remains adequate to support operations and dividend commitments. The absence of capex reduces near-term funding pressures.

Growth Trends And Dividend Policy

The company’s growth is likely driven by industrial demand and niche market expansion, though specific organic growth rates are undisclosed. Its dividend policy, with SEK 3.95 per share, reflects a commitment to shareholder returns, supported by stable cash flows and a payout ratio aligned with earnings sustainability.

Valuation And Market Expectations

With a market cap of SEK 12.2 billion and a beta of 1.13, Beijer Alma is valued as a moderately volatile industrial player. The market likely prices in steady growth, given its diversified industrial exposure and resilient profitability, though sector-wide cyclicality may influence multiples.

Strategic Advantages And Outlook

Beijer Alma’s strategic advantages lie in its diversified industrial footprint and technical expertise in component manufacturing. The outlook remains stable, supported by demand for industrial consumables and infrastructure-related products, though macroeconomic fluctuations could impact near-term performance.

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