investorscraft@gmail.com

Intrinsic ValueGesco AG (GSC1.DE)

Previous Close15.05
Intrinsic Value
Upside potential
Previous Close
15.05

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

Gesco AG operates as a diversified industrial group specializing in niche manufacturing and technology solutions across process, resource, healthcare, and infrastructure sectors. The company’s revenue model is built on high-precision engineering, serving industries such as pharmaceuticals, food technology, and automation through specialized products like plastic spools, stainless-steel components, and safety equipment. Its vertical integration—from material treatment to assembly—enhances margins while catering to demanding technical specifications. Gesco’s market position is defined by its focus on customized, small-to-medium batch production, which allows it to avoid direct competition with mass manufacturers. The firm’s expertise in surface finishing, thermal treatment, and mechanical engineering grants it sticky customer relationships in regulated industries like medical technology and chemicals. While geographically concentrated in Germany, its international clientele underscores export-driven resilience. The company’s multi-sector exposure mitigates cyclical risks, though reliance on industrial capex trends introduces volatility.

Revenue Profitability And Efficiency

Gesco reported FY revenue of €513.8M, with net income of €4.4M, reflecting thin margins (0.9% net margin) typical of contract manufacturing. Operating cash flow of €51.2M suggests decent working capital management, though capital expenditures of €8.3M indicate moderate reinvestment needs. The diluted EPS of €0.42 aligns with its capital-light but labor-intensive operational model.

Earnings Power And Capital Efficiency

The company’s earnings are constrained by input cost pressures and pricing power limitations in its subcontracting-heavy segments. ROIC likely trails sector peers due to fragmented operations across subsidiaries. However, its €33.3M cash position provides liquidity to navigate cyclical downturns, while €74.9M total debt implies a manageable leverage profile (debt-to-equity ~0.45x).

Balance Sheet And Financial Health

Gesco’s balance sheet shows stability, with cash covering 44% of total debt. The absence of aggressive leverage supports financial flexibility, though the industrial nature of its assets limits liquidation value. Current liabilities appear well-covered by operating cash flows, reducing near-term solvency risks.

Growth Trends And Dividend Policy

Growth is likely tied to industrial production trends in Europe, with limited organic expansion visibility. A €0.40/share dividend implies a ~2.5% yield at current prices, signaling commitment to shareholder returns despite modest earnings. Reinvestment needs may cap dividend growth unless margin improvements materialize.

Valuation And Market Expectations

At a €181M market cap, the stock trades at ~0.35x revenue, reflecting skepticism about scalability. The beta of 0.69 suggests lower volatility than the broader market, consistent with its niche industrial focus. Investors likely price in stagnant top-line growth without consolidation or technological disruption.

Strategic Advantages And Outlook

Gesco’s strength lies in its technical specialization and diversified industrial footprint, though margin expansion depends on operational streamlining. Macro headwinds in European manufacturing could pressure near-term performance, while long-term viability hinges on automation adoption and supply chain localization trends.

Sources

Company description, market data (Deutsche Börse), financial metrics from disclosed filings.

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