investorscraft@gmail.com

Intrinsic ValueLUDWIG BECK am Rathauseck - Textilhaus Feldmeier AG (ECK.DE)

Previous Close16.20
Intrinsic Value
Upside potential
Previous Close
16.20

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

LUDWIG BECK am Rathauseck - Textilhaus Feldmeier AG operates as a traditional German textile and department store retailer, with a strong heritage dating back to 1861. The company generates revenue through both textile and non-textile segments, including clothing, cosmetics, hardware, and real estate investments. Its flagship store at Munich's Marienplatz serves as a premium retail destination, while its online portal, ludwigbeck.de, extends its reach in the digital space. The company competes in the challenging department store sector, where differentiation through product curation and customer experience is critical. Despite its niche positioning in the German market, it faces stiff competition from larger retail chains and e-commerce platforms. The real estate investments provide an additional revenue stream, though the core business remains retail. Ludwig Beck's brand recognition in Munich offers some insulation, but broader retail headwinds persist.

Revenue Profitability And Efficiency

In the latest fiscal period, the company reported revenue of €73.3 million but recorded a net loss of €2.87 million, reflecting margin pressures in the retail sector. Operating cash flow stood at €6.87 million, suggesting some operational resilience, though capital expenditures of €2 million indicate ongoing investments. The diluted EPS of -€0.78 underscores profitability challenges amid a competitive retail environment.

Earnings Power And Capital Efficiency

The negative net income highlights earnings weakness, likely due to high operating costs and competitive pricing pressures. The modest operating cash flow suggests some ability to fund operations, but the company’s capital efficiency is constrained by thin margins. Real estate investments may provide ancillary income, but retail remains the primary earnings driver.

Balance Sheet And Financial Health

The balance sheet shows €596,000 in cash against total debt of €94.05 million, indicating a leveraged position. The high debt load relative to cash reserves raises liquidity concerns, though the company’s long-standing market presence may support refinancing. Asset-heavy operations, including real estate holdings, provide some collateral but also increase fixed costs.

Growth Trends And Dividend Policy

Revenue trends remain subdued amid broader retail sector challenges. The company paid a dividend of €0.15 per share, signaling commitment to shareholders despite losses. Future growth may depend on e-commerce expansion and real estate monetization, but near-term headwinds persist.

Valuation And Market Expectations

With a market cap of €55.4 million and a beta of 0.149, the stock exhibits low volatility but limited growth expectations. Investors appear cautious given the net losses and high debt, though the dividend suggests some confidence in stability.

Strategic Advantages And Outlook

Ludwig Beck benefits from brand heritage and a prime Munich location, but the retail sector’s structural challenges weigh on prospects. Strategic focus on digital sales and real estate could provide stability, but profitability recovery remains uncertain in the near term.

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