investorscraft@gmail.com

Intrinsic ValueEinhell Germany AG (EIN3.DE)

Previous Close167.00
Intrinsic Value
Upside potential
Previous Close
167.00

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

Einhell Germany AG operates in the manufacturing sector, specializing in tools and accessories for DIY enthusiasts and hobby gardeners. The company’s product portfolio spans power tools, garden equipment, cleaning devices, and heating solutions, catering to both residential and light commercial use. With a strong presence in Europe and international markets, Einhell leverages its vertically integrated supply chain to maintain cost efficiency while ensuring product quality. The company’s market positioning is reinforced by its focus on innovation, particularly in cordless and battery-powered tools, aligning with broader industry trends toward sustainability and convenience. As a subsidiary of Thannhuber AG, Einhell benefits from strategic stability while competing with global players like Bosch and Makita in the mid-tier segment. Its diversified product range and direct-to-consumer distribution model provide resilience against cyclical demand fluctuations in the DIY and gardening sectors.

Revenue Profitability And Efficiency

In FY 2023, Einhell reported revenue of €971.5 million, with net income of €50.5 million, reflecting a net margin of approximately 5.2%. Operating cash flow stood at €211.7 million, underscoring robust cash generation capabilities. Capital expenditures were modest at €14.2 million, indicating disciplined reinvestment. The company’s efficiency metrics suggest a balanced approach to growth and cost management, though margins remain sensitive to raw material and logistics costs.

Earnings Power And Capital Efficiency

Diluted EPS of €13.38 highlights Einhell’s earnings power, supported by its scalable operations and brand loyalty. The company’s capital efficiency is evident in its ability to generate significant operating cash flow relative to its market cap. However, its beta of 0.697 suggests lower volatility compared to the broader market, potentially limiting upside during sector rallies.

Balance Sheet And Financial Health

Einhell maintains a solid balance sheet, with €99.4 million in cash and equivalents against total debt of €127.3 million, yielding a manageable net debt position. The company’s liquidity appears sufficient to cover short-term obligations, and its leverage ratio is conservative, aligning with its stable cash flow profile.

Growth Trends And Dividend Policy

Revenue growth trends are tied to DIY and gardening demand, which has stabilized post-pandemic. Einhell’s dividend of €0.97 per share reflects a payout ratio of approximately 7%, signaling a preference for reinvestment over aggressive shareholder returns. Future growth may hinge on expanding its cordless tool lineup and penetrating emerging markets.

Valuation And Market Expectations

With a market cap of €1.89 billion, Einhell trades at a P/E of around 37, suggesting premium pricing relative to earnings. Investors likely anticipate margin expansion from operational efficiencies and product mix upgrades, though macroeconomic headwinds could temper near-term upside.

Strategic Advantages And Outlook

Einhell’s strategic advantages include its diversified product range, strong European distribution network, and focus on battery-powered innovation. The outlook remains cautiously optimistic, with growth opportunities in eco-friendly tools and international expansion. However, competitive pressures and input cost volatility pose ongoing risks.

Sources

Company filings, Bloomberg

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