investorscraft@gmail.com

Intrinsic ValueALBIS Leasing AG (ALG.DE)

Previous Close2.92
Intrinsic Value
Upside potential
Previous Close
2.92

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

ALBIS Leasing AG operates in the financial services sector, specializing in leasing, hire purchase, and rental solutions tailored for medium-sized enterprises in Germany. The company serves as a critical financial intermediary, enabling businesses to acquire essential equipment and assets without significant upfront capital outlays. Its core revenue model is driven by interest income from leasing contracts and fees associated with financing solutions, positioning it as a key player in Germany's mid-market credit services landscape. ALBIS Leasing differentiates itself through a customer-centric approach, offering flexible financing structures that cater to the unique needs of SMEs. The company benefits from Germany's robust industrial and manufacturing base, which sustains steady demand for asset financing. While it operates in a competitive market dominated by larger banks and financial institutions, ALBIS Leasing maintains a niche presence by focusing on personalized service and sector-specific expertise. Its long-standing reputation since 1986 enhances its credibility, though its market share remains modest compared to industry leaders.

Revenue Profitability And Efficiency

In FY 2023, ALBIS Leasing reported revenue of €35.4 million, with net income of €4.5 million, reflecting a net margin of approximately 12.8%. The company's operating cash flow of €17.3 million underscores its ability to generate liquidity from core operations, while minimal capital expenditures (-€62,000) indicate a capital-light business model. These metrics suggest disciplined cost management and efficient revenue conversion.

Earnings Power And Capital Efficiency

The company's diluted EPS of €0.21 demonstrates modest but stable earnings power. With a market capitalization of €57.7 million, ALBIS Leasing operates at a smaller scale compared to peers, yet its ability to sustain profitability in a competitive credit market highlights effective capital deployment. The absence of significant capex further emphasizes its focus on financial intermediation rather than asset-heavy investments.

Balance Sheet And Financial Health

ALBIS Leasing's balance sheet shows €11.4 million in cash and equivalents against total debt of €182.5 million, indicating a leveraged position typical for leasing firms. The debt load is manageable given the company's cash flow generation, but investors should monitor leverage ratios closely. The financial structure aligns with industry norms, where debt funds leasing portfolios.

Growth Trends And Dividend Policy

The company's growth appears steady rather than explosive, with its dividend payout of €0.09 per share reflecting a conservative distribution policy. This aligns with its focus on maintaining financial stability while providing shareholder returns. Future growth will likely hinge on expanding its customer base and optimizing its leasing portfolio yield in Germany's mature market.

Valuation And Market Expectations

Trading at a market cap of €57.7 million, ALBIS Leasing's valuation reflects its niche positioning and modest scale. The low beta (0.084) suggests minimal correlation with broader market movements, appealing to investors seeking defensive exposure to Germany's SME financing sector. Market expectations likely center on sustained profitability rather than aggressive expansion.

Strategic Advantages And Outlook

ALBIS Leasing's strategic advantages include its deep regional expertise and longstanding client relationships. The outlook remains stable, supported by Germany's resilient SME sector, though interest rate fluctuations and competitive pressures pose risks. The company's ability to maintain underwriting discipline while adapting to evolving financing needs will be critical for long-term success.

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