investorscraft@gmail.com

Intrinsic ValueGEA Group AG (G1A.DE)

Previous Close60.40
Intrinsic Value
Upside potential
Previous Close
60.40

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

GEA Group AG is a leading industrial machinery company specializing in advanced systems and components for the food processing industry. Operating through five divisions—Separation & Flow Technologies, Liquid & Power Technologies, Food & Health Technologies, Farm Technologies, and Heating & Refrigeration Technologies—the company provides critical solutions for dairy, beverage, chemical, and pharmaceutical sectors. Its product portfolio includes separators, homogenizers, valves, and pumps, alongside integrated processing systems for meat, poultry, seafood, and confectionery. GEA also delivers sustainable energy solutions for industrial refrigeration and digital herd management tools for livestock farming. The company’s diversified offerings and strong R&D focus position it as a key player in industrial automation and food safety. With a legacy dating back to 1881, GEA has built a reputation for innovation and reliability, serving global clients across highly regulated industries. Its market leadership is reinforced by a broad geographic footprint and a customer-centric approach, ensuring resilience against sector-specific downturns.

Revenue Profitability And Efficiency

GEA Group reported revenue of €5.42 billion for the fiscal year, with net income of €385 million, reflecting a steady operational performance. The diluted EPS of €2.30 underscores efficient earnings delivery, while operating cash flow of €710.1 million highlights robust liquidity generation. Capital expenditures of €237.1 million indicate disciplined reinvestment, aligning with long-term growth objectives. The company’s margin stability and cash conversion efficiency demonstrate prudent cost management and scalable operations.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified industrial exposure and high-margin aftermarket services. With a net income margin of approximately 7.1%, GEA leverages its technological expertise to maintain pricing power. Capital efficiency is evident in its ability to generate substantial operating cash flow relative to total debt (€294.8 million), reflecting a balanced approach to leverage and reinvestment.

Balance Sheet And Financial Health

GEA’s balance sheet remains robust, with €620.9 million in cash and equivalents against total debt of €294.8 million, yielding a conservative net debt position. The low leverage ratio and strong liquidity profile provide flexibility for strategic investments or M&A. The company’s financial health is further reinforced by its ability to fund operations and dividends without excessive reliance on external financing.

Growth Trends And Dividend Policy

GEA’s growth is driven by demand for sustainable food processing solutions and industrial automation. The dividend payout of €1.15 per share reflects a commitment to shareholder returns, supported by stable cash flows. While organic growth remains a priority, the company’s focus on digitalization and energy efficiency positions it to capitalize on long-term sector trends.

Valuation And Market Expectations

With a market cap of €9.52 billion and a beta of 0.78, GEA trades as a lower-volatility industrial stock. The valuation reflects expectations of steady growth in its core markets, tempered by macroeconomic uncertainties. Investors likely price in the company’s resilience and niche expertise in food and pharma processing.

Strategic Advantages And Outlook

GEA’s strategic advantages lie in its technological leadership, global service network, and exposure to secular trends like food safety and sustainability. The outlook remains positive, with growth opportunities in emerging markets and energy-efficient solutions. However, supply chain disruptions and input cost inflation pose near-term 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