investorscraft@gmail.com

Intrinsic ValueHELMA Eigenheimbau AG (H5E.DE)

Previous Close0.26
Intrinsic Value
Upside potential
Previous Close
0.26

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

HELMA Eigenheimbau AG operates in Germany's residential construction sector, specializing in turnkey detached and semi-detached homes, holiday properties, and multi-storey residential buildings. The company's revenue model is built on three segments: Building Services (core home construction), Property Development (holiday and residential projects), and Other (financing and insurance brokerage). HELMA differentiates itself through end-to-end project management, from planning to construction, catering to private homeowners and investors. The German housing market, characterized by strong demand for energy-efficient and sustainable homes, provides a favorable backdrop. HELMA’s regional focus and integrated service offering position it as a niche player, though it faces competition from larger national builders and fluctuating material costs. Its ability to secure financing for clients adds value but exposes it to cyclical demand shifts in the housing sector.

Revenue Profitability And Efficiency

In FY2022, HELMA reported revenue of €302.5 million, with net income of €2.1 million, reflecting thin margins (0.7% net margin). Operating cash flow stood at €15.5 million, supported by disciplined working capital management. Capital expenditures of €1.8 million suggest modest reinvestment, aligning with its asset-light project-based model. The low beta (0.25) indicates relative resilience to market volatility, though profitability remains sensitive to construction cost inflation.

Earnings Power And Capital Efficiency

Diluted EPS of €0.53 underscores modest earnings power, constrained by high operational leverage in a competitive market. The company’s capital efficiency is middling, with revenue growth dependent on housing demand and project execution. The absence of dividend payouts suggests reinvestment priorities, though leverage (total debt of €231 million against €18.8 million cash) may limit flexibility.

Balance Sheet And Financial Health

HELMA’s balance sheet shows €18.8 million in cash against €231 million total debt, indicating leveraged positioning typical for construction firms. Debt servicing relies on steady project cash flows, with liquidity supported by €15.5 million operating cash flow. The high debt-to-equity ratio warrants monitoring, especially amid rising interest rates.

Growth Trends And Dividend Policy

Revenue growth hinges on Germany’s housing shortage and HELMA’s ability to secure new projects. No dividends were paid in FY2022, reflecting a focus on debt management and organic expansion. The company’s niche in turnkey homes could benefit from urbanization trends, but macroeconomic headwinds pose risks.

Valuation And Market Expectations

With a market cap of €1.04 million, HELMA trades at a low multiple, likely reflecting its small scale and sector risks. The subdued beta suggests limited investor enthusiasm, though the stock may appeal to value investors betting on a housing recovery.

Strategic Advantages And Outlook

HELMA’s integrated model and regional expertise are strengths, but its outlook is tied to Germany’s construction cycle and material cost stability. Strategic focus on energy-efficient homes aligns with regulatory trends, but execution risks and leverage remain key challenges.

Sources

Company filings, Deutsche Börse data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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