investorscraft@gmail.com

Intrinsic ValueHanseYachts AG (H9Y.DE)

Previous Close2.56
Intrinsic Value
Upside potential
Previous Close
2.56

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

HanseYachts AG operates in the recreational boating industry, specializing in the design, manufacturing, and global distribution of sailing and motor yachts, including catamarans. The company leverages a diversified brand portfolio—Hanse, Dehler, Moody, Privilège, Fjord, Sealine, and Ryck—to cater to varying customer segments, from performance-oriented sailors to luxury motor yacht enthusiasts. Its vertically integrated production facilities in Germany and France enable cost control and quality assurance, though exposure to cyclical demand remains a key risk. HanseYachts holds a niche position in the premium mid-size yacht market, competing with players like Bavaria Yachts and Beneteau. Its direct-to-consumer and dealer network strategy balances scalability with localized customer service. The company’s focus on innovation, such as eco-friendly propulsion systems, aligns with evolving regulatory and consumer trends in maritime leisure.

Revenue Profitability And Efficiency

In FY2023, HanseYachts reported revenue of €173.7 million, reflecting demand for its diversified product lineup. However, net losses widened to €11.3 million, with diluted EPS at -€0.67, indicating persistent cost pressures or operational inefficiencies. Negative operating cash flow of €11.2 million and capital expenditures of €5.5 million suggest strained liquidity, possibly due to inventory buildup or working capital challenges amid macroeconomic headwinds.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow underscore weak capital efficiency, likely exacerbated by fixed-cost-heavy manufacturing and volatile demand. With no dividend payouts, retained earnings are reinvested into operations, though the ROI remains unclear given recurring losses. The absence of positive EPS dilution signals limited near-term earnings power without structural improvements.

Balance Sheet And Financial Health

HanseYachts’ balance sheet shows €9.1 million in cash against €42.3 million in total debt, raising liquidity concerns. The debt-to-equity ratio appears elevated, though specifics are unavailable. Negative free cash flow and thin cash reserves may necessitate further financing or asset sales to sustain operations, particularly if yacht orders decline in a weaker economic climate.

Growth Trends And Dividend Policy

Top-line growth is contingent on premium yacht demand, which is cyclical and sensitive to discretionary spending. The lack of dividends aligns with reinvestment needs, but persistent losses may deter income-focused investors. Expansion into emerging markets or hybrid yacht technologies could offset stagnation in core European markets.

Valuation And Market Expectations

At a market cap of €48.8 million, the stock trades at a low revenue multiple (~0.28x), reflecting skepticism about profitability. The negative beta (-0.156) suggests atypical correlation with broader markets, possibly due to illiquidity or niche investor base. Valuation hinges on operational turnaround or strategic M&A.

Strategic Advantages And Outlook

HanseYachts’ multi-brand strategy and German engineering heritage provide differentiation, but operational restructuring is critical to curb losses. Near-term outlook remains cautious due to macroeconomic uncertainty, though long-term opportunities in sustainable yachting could reposition the company if executed with financial discipline.

Sources

Company filings, Deutsche Börse disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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