investorscraft@gmail.com

Intrinsic ValueDelfingen Industry S.A. (ALDEL.PA)

Previous Close34.50
Intrinsic Value
Upside potential
Previous Close
34.50

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

Delfingen Industry S.A. operates in the automotive parts sector, specializing in protection and routing systems for electrical networks and fluid transfer solutions for OEMs and suppliers globally. The company’s product portfolio includes wiring harness protection, heat shields, fluid transfer tubing, and interior trim fastenings, catering to diverse automotive applications. Serving Europe, Africa, Asia, and the Americas, Delfingen leverages its technical expertise to address evolving industry demands, such as electrification and lightweighting. Its subsidiary structure under the Delfingen Group provides regional agility while maintaining centralized R&D and manufacturing efficiencies. The company’s niche focus on protective solutions positions it as a critical supplier to automotive manufacturers, though it faces competition from larger multinational players. Delfingen’s market position is bolstered by long-standing customer relationships and a reputation for reliability in high-performance applications.

Revenue Profitability And Efficiency

Delfingen reported revenue of €423.7 million for the period, reflecting its established presence in automotive supply chains. However, net income stood at a loss of €118,000, with diluted EPS of -€0.0382, indicating margin pressures. Operating cash flow of €41.3 million suggests reasonable operational efficiency, though capital expenditures of €16.1 million highlight ongoing investments to maintain competitiveness.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS underscore challenges in translating revenue into profitability. Operating cash flow coverage of capital expenditures (2.6x) indicates adequate liquidity for reinvestment, but sustained earnings weakness may constrain long-term capital efficiency without margin improvement or cost optimization.

Balance Sheet And Financial Health

Delfingen’s balance sheet shows €23.4 million in cash against €169.3 million in total debt, signaling moderate leverage. The debt-to-equity ratio warrants monitoring, though operating cash flow provides some buffer. Liquidity appears manageable, but the company’s financial health depends on stabilizing profitability to service obligations.

Growth Trends And Dividend Policy

Despite profitability challenges, Delfingen maintains a dividend of €1.15 per share, suggesting confidence in cash flow stability. Growth prospects hinge on automotive sector recovery and adoption of its solutions in electric vehicles, though near-term trends remain muted given macroeconomic headwinds.

Valuation And Market Expectations

With a market cap of €56.6 million and a beta of 1.2, Delfingen trades at a discount to peers, reflecting its earnings volatility and sector risks. Investors likely await clearer signs of margin recovery or strategic repositioning to justify a higher valuation.

Strategic Advantages And Outlook

Delfingen’s specialization in protective solutions offers differentiation, but its outlook is tied to automotive sector dynamics and electrification trends. Success depends on leveraging its technical expertise to capture emerging opportunities while addressing cost pressures. The company’s regional diversification and subsidiary model provide flexibility, but execution risks remain.

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