investorscraft@gmail.com

Intrinsic ValueCT Automotive Group plc (CTA.L)

Previous Close£25.50
Intrinsic Value
Upside potential
Previous Close
£25.50

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

CT Automotive Group plc operates in the automotive parts sector, specializing in the design, development, and manufacturing of interior components and kinematic assemblies. The company serves a global clientele, including automotive OEMs and tier-one manufacturers, with a product portfolio encompassing decorative finishes, HVAC assemblies, dashboard panels, and storage systems. Its presence spans the UK, Europe, the US, and Japan, positioning it as a niche supplier in a highly competitive industry. CT Automotive differentiates itself through engineering expertise and a focus on precision components that enhance vehicle interiors. The company’s reliance on tier-one manufacturers and OEMs ties its performance closely to automotive production cycles, exposing it to sector-wide demand fluctuations. Despite this, its diversified product range and international footprint provide resilience against regional market volatility. The automotive industry’s shift toward electrification and lightweight materials presents both challenges and opportunities for CT Automotive to innovate and align with evolving OEM requirements.

Revenue Profitability And Efficiency

CT Automotive reported revenue of £142.97 million for FY 2023, with net income of £6.31 million, reflecting a modest but stable profitability margin. Operating cash flow stood at £8.04 million, supported by disciplined cost management, while capital expenditures of £3.11 million indicate ongoing investments in production capabilities. The company’s ability to generate positive cash flow despite sector headwinds underscores its operational efficiency.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 9.4 GBp demonstrates its earnings capacity relative to its share base. With an operating cash flow covering capital expenditures, CT Automotive maintains a balanced approach to reinvestment and liquidity. However, its capital efficiency is tempered by the capital-intensive nature of automotive manufacturing, requiring sustained focus on margin preservation.

Balance Sheet And Financial Health

CT Automotive’s balance sheet shows £9.44 million in cash and equivalents against £22.15 million in total debt, indicating a leveraged but manageable position. The absence of dividends suggests a conservative approach to capital allocation, prioritizing debt service and operational flexibility. The company’s financial health is adequate, though dependent on maintaining stable cash flows to service obligations.

Growth Trends And Dividend Policy

Revenue growth trends are tied to automotive production volumes, with no dividend payments reflecting a reinvestment strategy. The company’s focus on expanding its product offerings and geographic reach could drive future growth, but cyclical industry dynamics pose risks. Its zero-dividend policy aligns with its capital retention priorities.

Valuation And Market Expectations

With a market cap of approximately £25.02 million and a low beta of 0.102, CT Automotive is perceived as a low-volatility, niche player. The market appears to price in modest growth expectations, reflecting the company’s exposure to cyclical automotive demand and competitive pressures.

Strategic Advantages And Outlook

CT Automotive’s engineering capabilities and diversified product line provide a competitive edge in serving OEMs. The outlook hinges on its ability to adapt to automotive industry shifts, such as electrification, while maintaining cost efficiency. Strategic partnerships and innovation in lightweight materials could enhance its market position over the long term.

Sources

Company filings, London Stock Exchange 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