investorscraft@gmail.com

Intrinsic ValueAkwel (AKW.PA)

Previous Close7.92
Intrinsic Value
Upside potential
Previous Close
7.92

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

AKWEL is a specialized automotive supplier headquartered in France, operating in the Auto - Parts sector under the broader Consumer Cyclical industry. The company designs, develops, and manufactures tooling equipment and components for automotive and truck manufacturers, serving both domestic and international markets. With a history dating back to 1972, AKWEL has established itself as a reliable partner for OEMs, leveraging its expertise in precision engineering and cost-efficient production. The company operates as a subsidiary of COUTIER DEVELOPPEMENT, which provides strategic stability and long-term investment backing. AKWEL’s product portfolio includes fluid management systems, structural components, and other critical automotive parts, positioning it as a niche player in a highly competitive market. Its focus on innovation and lean manufacturing allows it to maintain relevance amid industry shifts toward electrification and lightweight materials. While not a market leader, AKWEL benefits from long-standing relationships with automakers, though it faces pricing pressures and cyclical demand fluctuations inherent to the automotive supply chain.

Revenue Profitability And Efficiency

AKWEL reported revenue of €989 million for the latest fiscal period, with net income of €24.2 million, reflecting a modest but stable profitability margin. The company generated €63.9 million in operating cash flow, though capital expenditures of €57.5 million indicate ongoing reinvestment needs. Diluted EPS stood at €0.91, suggesting reasonable earnings distribution among its 26.5 million outstanding shares.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained by the capital-intensive nature of automotive parts manufacturing, as evidenced by its operating cash flow covering capex with limited surplus. A beta of 1.208 indicates higher volatility relative to the market, likely due to cyclical exposure. However, AKWEL maintains adequate liquidity, with €151.5 million in cash and equivalents against €46.5 million in total debt.

Balance Sheet And Financial Health

AKWEL’s balance sheet reflects a conservative financial structure, with cash reserves significantly exceeding total debt. This positions the company to weather industry downturns without excessive leverage risks. The net cash position supports operational flexibility, though the moderate dividend payout (€0.30 per share) suggests a balanced approach between shareholder returns and reinvestment.

Growth Trends And Dividend Policy

Growth prospects are tied to automotive production cycles, with limited near-term catalysts beyond industry recovery. The dividend yield remains modest, aligning with the company’s focus on sustaining payouts rather than aggressive growth. AKWEL’s capital allocation strategy prioritizes stability, reflecting its mid-tier position in a mature sector.

Valuation And Market Expectations

With a market capitalization of €190.8 million, AKWEL trades at a valuation reflective of its niche positioning and cyclical risks. Investors likely price in subdued growth expectations, given the competitive pressures and capital intensity of its operations. The stock’s beta suggests it is more sensitive to macroeconomic shifts than the broader market.

Strategic Advantages And Outlook

AKWEL’s strengths lie in its specialized manufacturing capabilities and entrenched OEM relationships. However, the company must navigate electrification trends and potential margin compression. Its financial resilience provides a buffer, but long-term success hinges on adapting to evolving automotive technologies without overextending its capital base.

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