investorscraft@gmail.com

Intrinsic ValueCentrotec SE (CEV.DE)

Previous Close15.36
Intrinsic Value
Upside potential
Previous Close
15.36

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2019 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Centrotec SE operates as a diversified industrial group specializing in energy-efficient building technologies, with a focus on heating, ventilation, and climate control solutions. The company serves residential and commercial markets through its three core segments: Climate Systems, Gas Flue Systems, and Medical Technology & Engineering Plastics. Its product portfolio includes condensing boilers, solar thermal systems, heat pumps, and airtight construction materials, positioning it as a key player in sustainable building infrastructure. Centrotec differentiates itself through integrated system solutions that enhance energy efficiency, leveraging Germany’s stringent environmental regulations and demand for green technologies. The Medical Technology segment adds diversification, supplying precision components for healthcare applications. While the company holds a strong regional presence in Europe, its market position is tempered by competition from global HVAC manufacturers and cyclical demand tied to construction activity.

Revenue Profitability And Efficiency

In FY 2019, Centrotec reported revenue of €651.0 million, with net income of €23.4 million, reflecting a modest net margin of 3.6%. Operating cash flow stood at €42.0 million, though capital expenditures of €42.9 million nearly offset this, indicating limited free cash flow generation. The diluted EPS of €1.48 suggests moderate earnings power relative to its share count.

Earnings Power And Capital Efficiency

The company’s earnings are driven by its Climate Systems segment, which benefits from regulatory tailwinds for energy-efficient solutions. However, capital efficiency appears constrained, as evidenced by high capex relative to operating cash flow. The €18.5 million in total debt suggests leverage, though the €39.1 million cash position provides some liquidity buffer.

Balance Sheet And Financial Health

Centrotec’s balance sheet shows a mixed picture, with €39.1 million in cash against €185.1 million in total debt, implying a leveraged position. The near-parity of operating cash flow and capex limits flexibility for debt reduction or aggressive growth investments. The absence of reported market cap or beta data complicates a full assessment of financial health.

Growth Trends And Dividend Policy

The company’s growth is tied to adoption of energy-efficient technologies, though cyclical exposure to construction demand poses risks. A dividend of €1.9 per share signals a commitment to shareholder returns, but sustainability depends on improving cash flow generation. No explicit guidance on future growth initiatives is available from the provided data.

Valuation And Market Expectations

Valuation metrics are unavailable due to missing market cap and beta data. The P/E ratio cannot be calculated without share price information, though the €1.48 EPS suggests earnings are modest relative to potential investor expectations for a cyclical industrial firm.

Strategic Advantages And Outlook

Centrotec’s strengths lie in its niche expertise in energy-efficient building systems and regulatory alignment with EU sustainability goals. However, its outlook is contingent on balancing capex demands with profitability, especially in competitive HVAC markets. Diversification into medical technology may mitigate cyclical risks, but execution remains key to long-term stability.

Sources

Company description and financial data provided by user; no additional sources cited.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044

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