investorscraft@gmail.com

Intrinsic ValueBAVARIA Industries Group AG (B8A.DE)

Previous Close89.00
Intrinsic Value
Upside potential
Previous Close
89.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

BAVARIA Industries Group AG operates as an industrial holding company focused on acquiring and managing investments in Germany's manufacturing and industrial service sectors. The company's diversified portfolio spans civil engineering, rails, business services, automotive serial production, and plant engineering, positioning it as a niche player in industrial asset management. Its subsidiary-driven structure allows for operational flexibility while maintaining a strategic focus on mid-market industrial enterprises. The firm’s market position is reinforced by its long-standing presence in Germany, where it leverages regional expertise to identify undervalued or underperforming industrial assets. Unlike traditional financial holding companies, BAVARIA actively engages in operational oversight, ensuring alignment with its value-creation strategy. The company’s revenue streams are tied to the performance of its subsidiaries, which operate in cyclical but essential industries, providing a degree of resilience. Its market positioning is further strengthened by its affiliation with AS Beteiligungen und Vermögensverwaltungs GmbH, offering financial stability and strategic support.

Revenue Profitability And Efficiency

In FY 2023, BAVARIA reported revenue of €111.3 million, with net income reaching €19.5 million, translating to a diluted EPS of €4.17. The negative operating cash flow of €25.1 million, coupled with modest capital expenditures of €1.9 million, suggests potential reinvestment constraints or working capital pressures. The company’s profitability metrics indicate efficient cost management, though cash flow dynamics warrant closer scrutiny.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its net income margin of approximately 17.5%, reflecting strong operational execution. However, the negative operating cash flow raises questions about the sustainability of earnings quality. With limited capital expenditures, BAVARIA appears to prioritize capital preservation over aggressive expansion, aligning with its holding company structure.

Balance Sheet And Financial Health

BAVARIA maintains a robust balance sheet, with €73.4 million in cash and equivalents against total debt of €10.4 million, indicating a strong liquidity position. The low debt-to-equity ratio suggests conservative leverage, reinforcing financial stability. This prudent capital structure provides flexibility for strategic acquisitions or shareholder returns, though the absence of dividends highlights a focus on reinvestment.

Growth Trends And Dividend Policy

The company’s growth trajectory is tied to its subsidiary performance and selective acquisitions. With no dividend distribution in FY 2023, BAVARIA appears to prioritize internal capital allocation. The lack of a dividend policy may reflect a strategic emphasis on organic growth or opportunistic investments, though this could limit appeal to income-focused investors.

Valuation And Market Expectations

With a market cap of €415.8 million and a beta of 0.28, BAVARIA is perceived as a low-volatility holding. The valuation multiples suggest modest market expectations, likely reflecting its niche industrial focus and holding company discount. Investors may be pricing in limited near-term growth, given the subdued cash flow generation.

Strategic Advantages And Outlook

BAVARIA’s strategic advantage lies in its focused industrial holdings and conservative financial management. The outlook hinges on its ability to identify value-accretive acquisitions and optimize subsidiary performance. While the negative cash flow poses a near-term challenge, the company’s strong balance sheet and sector expertise position it for steady, if unspectacular, growth in Germany’s industrial landscape.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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