investorscraft@gmail.com

Intrinsic ValueHMS Bergbau AG (HMU.DE)

Previous Close45.40
Intrinsic Value
Upside potential
Previous Close
45.40

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

HMS Bergbau AG operates as a global trader and distributor of coal and energy raw materials, serving electricity producers, cement manufacturers, and industrial consumers. The company specializes in a diversified portfolio, including steam coal, coking coal, and petcoke, alongside metals like iron ore and lithium, as well as renewable products such as wood pellets and hydrogen. Its integrated logistics services—covering port management, inland transportation, and quality assessment—enhance its value proposition in a volatile energy market. Positioned in the competitive coal and energy trading sector, HMS Bergbau differentiates itself through a broad product range and operational flexibility, catering to industries with stringent raw material demands. The company’s focus on both traditional and emerging energy commodities allows it to navigate shifting regulatory and environmental landscapes. With a presence in key industrial regions, it maintains a resilient supply chain, though its market share remains modest compared to global commodity giants.

Revenue Profitability And Efficiency

In FY 2023, HMS Bergbau reported revenue of €1.30 billion, reflecting its scale in energy raw materials trading. Net income stood at €12.4 million, yielding a diluted EPS of €2.72, indicating moderate profitability. Operating cash flow of €10.0 million, against modest capital expenditures of €0.6 million, suggests efficient cash generation from core operations, though margins remain thin in the commodity-driven business.

Earnings Power And Capital Efficiency

The company’s earnings power is tied to commodity price cycles and logistical efficiency. With an operating cash flow covering capital expenditures comfortably, HMS Bergbau demonstrates adequate capital efficiency. However, its reliance on volatile raw material markets necessitates prudent working capital management to sustain profitability amid fluctuating demand.

Balance Sheet And Financial Health

HMS Bergbau maintains a solid liquidity position, with €35.99 million in cash and equivalents against total debt of €16.54 million, indicating a conservative leverage profile. The balance sheet reflects a stable financial foundation, though the capital-intensive nature of trading operations requires continuous monitoring of receivables and inventory turnover.

Growth Trends And Dividend Policy

The company’s growth is linked to global energy demand and diversification into renewables. A dividend of €0.92 per share signals a shareholder-friendly policy, though payout sustainability depends on commodity market stability. Expansion into complementary products like hydrogen and biomass may offer long-term growth avenues.

Valuation And Market Expectations

With a market cap of €135.4 million and a beta of 0.16, HMS Bergbau trades as a low-volatility niche player. The valuation reflects its specialized role in energy trading, with investors likely pricing in cyclical risks and modest growth prospects in a transitioning energy landscape.

Strategic Advantages And Outlook

HMS Bergbau’s agility in sourcing and logistics provides a competitive edge, but its outlook hinges on balancing traditional coal demand with renewable energy trends. Strategic partnerships and diversification into sustainable commodities could mitigate risks, though regulatory and pricing pressures remain key challenges.

Sources

Company disclosures, 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