investorscraft@gmail.com

Intrinsic ValueSRV Yhtiöt Oyj (B7J.DE)

Previous Close6.16
Intrinsic Value
Upside potential
Previous Close
6.16

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

SRV Yhtiöt Oyj operates as a diversified construction and real estate development company primarily in Finland, with additional operations in Russia and Estonia. The company’s core revenue model is built around two key segments: Construction, which includes housing, commercial properties, and infrastructure projects, and Investments, focusing on real estate asset management and joint ventures. SRV differentiates itself through expertise in energy-efficient and carbon-neutral building solutions, catering to growing sustainability demands in the construction sector. Its market position is reinforced by a broad portfolio spanning logistics centers, offices, hotels, and renovation services, allowing it to capitalize on both public and private sector demand. The company’s integrated approach—combining development, construction, and long-term investment management—provides resilience against cyclical downturns in any single segment. However, exposure to geopolitical risks in Russia and reliance on the Finnish real estate market present challenges.

Revenue Profitability And Efficiency

In its latest fiscal year, SRV reported revenue of €745.8 million, with net income of €5.3 million, reflecting tight margins typical of the competitive construction industry. Operating cash flow stood at €365,000, while capital expenditures of €-2.6 million indicate moderate reinvestment. The diluted EPS of €0.16 underscores modest earnings power relative to its market capitalization.

Earnings Power And Capital Efficiency

The company’s earnings are constrained by the capital-intensive nature of construction and real estate development, with diluted EPS of €0.16 suggesting limited near-term scalability. Operating cash flow coverage of €365,000 against total debt of €136.8 million highlights reliance on external financing, though cash reserves of €40.5 million provide short-term liquidity.

Balance Sheet And Financial Health

SRV’s balance sheet shows €40.5 million in cash against €136.8 million in total debt, indicating a leveraged but manageable position. The absence of dividends suggests a focus on retaining capital for project financing. The beta of 1.176 reflects higher volatility compared to the broader market, typical for cyclical industrials.

Growth Trends And Dividend Policy

Growth is likely tied to Finland’s real estate demand and sustainability-driven construction trends, though geopolitical risks in Russia may offset gains. The company currently does not pay dividends, prioritizing reinvestment in projects and debt management. Shareholder returns are contingent on execution in its core markets and asset monetization.

Valuation And Market Expectations

With a market cap of €104.3 million, SRV trades at a modest valuation relative to revenue, reflecting investor caution around construction sector margins and regional risks. The lack of dividends and thin earnings suggest market expectations are anchored to long-term real estate appreciation and operational efficiency gains.

Strategic Advantages And Outlook

SRV’s focus on sustainable construction and integrated project management provides a niche advantage, but macroeconomic headwinds and sector competition pose risks. Success hinges on leveraging its expertise in carbon-neutral buildings and diversifying revenue streams beyond Finland. The outlook remains cautiously optimistic, dependent on execution and market conditions.

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