investorscraft@gmail.com

Intrinsic ValueGrenke AG (GLJ.DE)

Previous Close14.40
Intrinsic Value
Upside potential
Previous Close
14.40

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

Grenke AG operates as a specialized financial services provider catering primarily to small and medium-sized enterprises (SMEs) across Europe, with a strong presence in Germany, France, and Italy. The company’s core revenue model revolves around three key segments: Leasing, Banking, and Factoring. Its leasing division focuses on small-ticket IT equipment financing, including PCs, servers, and medical technology, while its banking arm offers fixed deposits and development loans. The factoring segment provides liquidity solutions for SMEs, reinforcing Grenke’s role as a one-stop financial partner. Grenke distinguishes itself through a decentralized network of 154 locations, enabling localized service delivery and deep client relationships. The company’s niche focus on SMEs positions it as a critical enabler of business growth in a segment often underserved by traditional banks. Its diversified product suite and regional footprint provide resilience against economic cycles, though exposure to SME credit risk remains a key consideration. Grenke’s market position is further bolstered by its long-standing reputation, founded in 1978, and its ability to adapt to evolving financing needs in the digital economy.

Revenue Profitability And Efficiency

Grenke reported revenue of €819.2 million for the period, with net income of €75.9 million, reflecting a net margin of approximately 9.3%. The company’s operating cash flow stood at €394 million, underscoring its ability to generate liquidity from core operations. Capital expenditures were modest at €8.6 million, indicating a capital-light model focused on financial intermediation rather than asset-heavy investments.

Earnings Power And Capital Efficiency

Diluted EPS of €1.63 demonstrates Grenke’s earnings capacity, though its elevated beta of 1.449 suggests higher volatility relative to the market. The company’s leasing and factoring activities likely drive recurring income streams, but interest rate fluctuations and credit risk in the SME segment could impact capital efficiency. The balance between growth and risk management remains pivotal.

Balance Sheet And Financial Health

Grenke’s balance sheet shows €974.6 million in cash and equivalents against total debt of €4.32 billion, reflecting a leveraged structure typical of financial services firms. The debt load supports its leasing and lending operations, but the high leverage ratio warrants monitoring, particularly in rising interest rate environments. Liquidity appears adequate, with cash reserves covering near-term obligations.

Growth Trends And Dividend Policy

The company’s growth is tied to SME financing demand across Europe, with regional diversification mitigating concentration risks. A dividend of €0.40 per share signals a commitment to shareholder returns, though the payout ratio remains conservative, preserving capital for expansion. The focus on digitalization and cross-selling opportunities could drive future revenue streams.

Valuation And Market Expectations

With a market cap of €571.7 million, Grenke trades at a discount to its book value, reflecting investor caution around financial services firms in uncertain economic climates. The stock’s high beta implies sensitivity to macroeconomic shifts, particularly in European SME credit markets. Valuation metrics suggest muted expectations for near-term earnings expansion.

Strategic Advantages And Outlook

Grenke’s decentralized model and SME specialization provide competitive insulation, but its outlook hinges on European economic stability and SME credit health. Strategic initiatives to digitize processes and expand factoring services could enhance margins. However, regulatory scrutiny and interest rate volatility remain key risks. The company’s long-term viability depends on balancing growth with prudent risk management.

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