investorscraft@gmail.com

Intrinsic ValueGrammer AG (GMM.DE)

Previous Close6.50
Intrinsic Value
Upside potential
Previous Close
6.50

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

Grammer AG operates as a specialized supplier of automotive and commercial vehicle interior components, serving global OEMs with a diversified product portfolio. The company’s Automotive division focuses on ergonomic solutions such as headrests, armrests, and thermoplastic systems, catering to automakers and tier-1 suppliers. Its Commercial Vehicles division provides seating systems for trucks, buses, and industrial machinery, leveraging engineering expertise to meet stringent safety and comfort standards. Grammer’s market position is reinforced by its long-standing relationships with automotive and commercial vehicle manufacturers, supported by its 1880 heritage and subsidiary status under Ningbo Jifeng Auto Parts Co., Ltd. The company operates in a competitive but niche segment, where differentiation hinges on innovation, cost efficiency, and regional supply chain integration. While exposed to cyclical demand fluctuations, Grammer benefits from secular trends in vehicle electrification and ergonomic design, though margin pressures persist due to raw material volatility and OEM pricing dynamics.

Revenue Profitability And Efficiency

Grammer reported revenue of €1.92 billion for the period, underscoring its scale in automotive interiors. However, net income stood at a loss of €92.5 million, reflecting operational challenges and potential cost inefficiencies. Operating cash flow of €25.7 million was overshadowed by capital expenditures of €62.2 million, indicating heavy reinvestment needs. The diluted EPS of -€6.33 further highlights profitability headwinds.

Earnings Power And Capital Efficiency

The company’s negative earnings and modest operating cash flow suggest limited near-term earnings power. Capital expenditures exceeded operating cash flow, signaling strained free cash flow generation. Grammer’s ability to improve capital efficiency hinges on cost restructuring and higher-margin product mix shifts, particularly in its Commercial Vehicles division.

Balance Sheet And Financial Health

Grammer’s balance sheet shows €219.8 million in cash against total debt of €696.3 million, indicating a leveraged position. The debt-to-equity ratio warrants monitoring, though liquidity appears manageable given the cash reserves. Asset turnover and working capital metrics are critical areas for improvement to stabilize financial health.

Growth Trends And Dividend Policy

Revenue trends are tied to automotive production cycles, with growth contingent on OEM demand recovery. Grammer suspended dividends (€0 per share) to preserve capital, reflecting its focus on debt management and operational turnaround. Long-term growth may hinge on electrification-driven interior redesigns and expansion in emerging markets.

Valuation And Market Expectations

With a market cap of €112.6 million and a beta of 0.8, Grammer trades at a discount to peers, likely pricing in its profitability challenges. Investors appear cautious, awaiting evidence of margin recovery and debt reduction. The valuation implies skepticism about near-term earnings normalization.

Strategic Advantages And Outlook

Grammer’s strengths include its OEM relationships and ergonomic product expertise, but operational restructuring is critical. The outlook remains mixed, with opportunities in vehicle electrification offset by cyclical risks and margin pressures. Strategic focus should prioritize cost optimization and high-growth segments like commercial vehicle seating.

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