investorscraft@gmail.com

Intrinsic ValueDierig Holding AG (DIE.DE)

Previous Close8.15
Intrinsic Value
Upside potential
Previous Close
8.15

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

Dierig Holding AG operates in the textiles industry, specializing in the production and distribution of raw and finished fabrics, as well as textiles for institutional clients such as hotels, hospitals, and care facilities. The company leverages its long-standing heritage, dating back to 1805, to maintain a niche market position in Germany and internationally. Its product portfolio includes bed linen under the Fleuresse and Kaeppel brands, catering to both B2B and B2C segments. Additionally, Dierig diversifies its revenue streams through real estate leasing and development, providing stability amid cyclical textile demand. The company’s subsidiary structure under Textil-Treuhand GmbH supports operational efficiency while maintaining a focus on quality and durability in its textile offerings. Despite operating in a competitive and fragmented industry, Dierig’s specialized product lines and historical brand recognition afford it a stable, albeit modest, market presence.

Revenue Profitability And Efficiency

Dierig reported revenue of €50.2 million, with net income of €3.0 million, reflecting a net margin of approximately 6.0%. Operating cash flow stood at €7.4 million, indicating solid cash generation relative to earnings. Capital expenditures of €2.9 million suggest moderate reinvestment, aligning with the company’s asset-light textile operations and real estate activities.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €0.74 demonstrates modest but stable earnings power. With a market capitalization of €38.8 million, the firm trades at a P/E ratio near 12.9x, reflecting investor expectations of steady, low-growth performance. Operating cash flow coverage of capital expenditures appears healthy, supporting ongoing operations without excessive leverage.

Balance Sheet And Financial Health

Dierig maintains a conservative balance sheet, with €9.5 million in cash and equivalents against €15.9 million in total debt. The net debt position of €6.4 million is manageable, given the company’s cash flow generation. The low beta of 0.288 suggests minimal sensitivity to broader market volatility, reinforcing its financial stability.

Growth Trends And Dividend Policy

Growth appears muted, with the company prioritizing stability over expansion. A dividend of €0.25 per share implies a payout ratio of approximately 34%, balancing shareholder returns with retained earnings for operational needs. The lack of aggressive growth initiatives aligns with its niche market focus.

Valuation And Market Expectations

The market values Dierig at a modest multiple, reflecting its small-scale, low-growth profile. Investors likely view the stock as a defensive play within the consumer cyclical sector, given its steady cash flows and dividend yield.

Strategic Advantages And Outlook

Dierig’s strategic advantages lie in its specialized textile products and real estate diversification, which mitigate sector cyclicality. The outlook remains stable, with limited near-term catalysts but low downside risk due to its resilient business model and conservative financial management.

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