investorscraft@gmail.com

Intrinsic ValueEvonik Industries AG (EVK.DE)

Previous Close13.10
Intrinsic Value
Upside potential
Previous Close
13.10

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

Evonik Industries AG is a leading global specialty chemicals company, operating across five key segments: Specialty Additives, Nutrition & Care, Smart Materials, Performance Materials, and Technology & Infrastructure. The company serves diverse industries, including automotive, construction, consumer goods, and healthcare, with a focus on high-value, innovation-driven solutions. Its product portfolio spans polyurethane additives, amino acids, hydrogen peroxide, and advanced polymers, catering to specialized industrial and consumer applications. Evonik leverages its deep technical expertise and R&D capabilities to maintain a competitive edge in niche markets, often characterized by high barriers to entry and strong customer relationships. The company’s global footprint, with operations in Europe, Asia-Pacific, and the Americas, ensures diversified revenue streams and resilience against regional market fluctuations. Evonik’s market position is reinforced by its strategic focus on sustainability and efficiency, aligning with broader industry trends toward eco-friendly and high-performance materials. As a subsidiary of RAG-Stiftung, it benefits from stable ownership while pursuing growth in high-margin specialty chemicals.

Revenue Profitability And Efficiency

Evonik reported revenue of €15.16 billion in FY 2024, reflecting its scale in the specialty chemicals sector. Net income stood at €222 million, with diluted EPS of €0.48, indicating modest profitability amid challenging market conditions. Operating cash flow was robust at €1.71 billion, supported by efficient working capital management. Capital expenditures of €840 million highlight ongoing investments in capacity and innovation, critical for long-term growth.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by cyclical demand in key end markets, though its diversified portfolio mitigates volatility. Operating cash flow coverage of capital expenditures suggests disciplined capital allocation. Evonik’s focus on high-margin specialty products enhances returns, but net income margins remain under pressure due to input cost inflation and competitive pricing dynamics.

Balance Sheet And Financial Health

Evonik’s balance sheet shows €461 million in cash and equivalents against total debt of €3.78 billion, indicating moderate leverage. The debt level is manageable given its stable cash flow generation, though refinancing risks persist in a rising rate environment. The company’s liquidity position appears adequate to meet near-term obligations and fund strategic initiatives.

Growth Trends And Dividend Policy

Growth is driven by innovation in sustainable materials and geographic expansion, particularly in Asia. The dividend payout of €1.17 per share reflects a commitment to shareholder returns, though yield sustainability depends on earnings recovery. Evonik’s capital priorities balance reinvestment with distributions, aligning with its mid-term growth strategy.

Valuation And Market Expectations

With a market cap of €9.32 billion, Evonik trades at a discount to peers, reflecting subdued earnings and sector headwinds. The beta of 0.959 suggests lower volatility relative to the market, appealing to risk-averse investors. Valuation multiples imply cautious optimism about margin improvement and cyclical recovery.

Strategic Advantages And Outlook

Evonik’s strengths lie in its technological leadership, diversified product mix, and global reach. Near-term challenges include cost pressures and demand softness, but long-term prospects are bolstered by trends in sustainability and advanced materials. Strategic initiatives in R&D and operational efficiency position the company for resilient performance.

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