investorscraft@gmail.com

Intrinsic ValueBerentzen-Gruppe AG (BEZ.DE)

Previous Close3.65
Intrinsic Value
Upside potential
Previous Close
3.65

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

Berentzen-Gruppe AG operates in the beverages sector, specializing in spirits and non-alcoholic drinks, with a diversified portfolio spanning mineral waters, lemonades, colas, and energy drinks, alongside traditional spirits and fruit-based products. The company serves both the food retail and hospitality industries, leveraging a mix of well-established brands like Berentzen, Puschkin, and Sinalco, as well as private-label offerings. Its operations are segmented into Spirits, Non-alcoholic Beverages, and Fresh Juice Systems, reflecting a strategic focus on both alcoholic and non-alcoholic markets. With roots dating back to 1758, Berentzen has built a strong regional presence in Germany and Europe, supported by a broad distribution network. The company’s market positioning is reinforced by its ability to cater to diverse consumer preferences, from premium spirits to functional beverages, while maintaining cost efficiency through vertical integration and private-label production. Despite competitive pressures, Berentzen’s multi-brand strategy and historical legacy provide a degree of resilience in the consumer defensive sector.

Revenue Profitability And Efficiency

Berentzen-Gruppe reported revenue of €181.9 million for the period, though it faced a net loss of €1.25 million, translating to a diluted EPS of -€0.13. Operating cash flow stood at €7.17 million, indicating some operational resilience, while capital expenditures of €6.17 million suggest ongoing investments in production and distribution capabilities. The company’s profitability challenges highlight margin pressures in a competitive market.

Earnings Power And Capital Efficiency

The negative net income and EPS reflect subdued earnings power, likely due to cost inflation or pricing pressures in the beverages sector. However, the positive operating cash flow suggests that core operations remain cash-generative. Capital efficiency is tempered by moderate capex, which aligns with maintaining production capacity rather than aggressive expansion.

Balance Sheet And Financial Health

Berentzen’s balance sheet shows €9.32 million in cash and equivalents against total debt of €14.84 million, indicating a manageable leverage position. The net debt level is modest, providing flexibility, though the company’s ability to service debt will depend on improving profitability. Liquidity appears adequate, supported by operational cash flows.

Growth Trends And Dividend Policy

Revenue trends are stable, but profitability remains a concern. The company paid a dividend of €0.11 per share, signaling commitment to shareholder returns despite the net loss. Growth prospects may hinge on brand strength and cost optimization, given the saturated nature of the beverages market.

Valuation And Market Expectations

With a market cap of €42 million and a beta of 0.47, Berentzen is viewed as a low-volatility defensive play. The valuation reflects subdued earnings expectations, with investors likely prioritizing dividend yield over near-term growth. The stock’s performance may depend on margin recovery and broader consumer demand trends.

Strategic Advantages And Outlook

Berentzen’s strategic advantages include its long-standing brand equity, diversified product mix, and regional market penetration. The outlook remains cautious, with profitability improvements key to unlocking value. Opportunities in private-label spirits and functional beverages could offset competitive headwinds, but execution risks persist.

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