investorscraft@gmail.com

Intrinsic ValueHoenle AG (HNL.DE)

Previous Close9.30
Intrinsic Value
Upside potential
Previous Close
9.30

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

Dr. Hönle AG is a specialized provider of industrial UV technologies, operating in the electrical equipment and parts sector under the broader industrials umbrella. The company serves diverse industries, including consumer electronics, medical technology, automotive, and semiconductors, through its three core segments: Adhesives, Equipment & Systems, and Glass & Lamps. Its revenue model hinges on the sale of high-performance UV systems, adhesives, and quartz glass components, catering to niche applications like curing, disinfection, and solar simulation. Dr. Hönle AG holds a unique position in the UV technology market, leveraging its German engineering heritage to deliver precision solutions. While it faces competition from global industrial suppliers, its focus on specialized UV applications provides differentiation. The company’s market position is bolstered by its long-standing expertise, though its smaller scale relative to multinational peers may limit pricing power in commoditized segments.

Revenue Profitability And Efficiency

In FY 2024, Dr. Hönle AG reported revenue of €98.7 million but recorded a net loss of €13.3 million, reflecting operational challenges. The diluted EPS of -€2.19 underscores profitability pressures, likely tied to cost inflation or competitive dynamics. Operating cash flow of €5.5 million suggests some cash generation, though capital expenditures of €2.1 million indicate moderate reinvestment needs.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight strained earnings power, possibly due to margin compression or one-time costs. With €7.5 million in cash and €53.2 million in total debt, leverage appears elevated, potentially constraining financial flexibility. The absence of dividends aligns with its current loss-making position.

Balance Sheet And Financial Health

Dr. Hönle AG’s balance sheet shows €7.5 million in cash against €53.2 million in total debt, signaling a leveraged position. The debt-to-equity ratio is likely high, though precise equity figures are unavailable. Liquidity may be tight, given the net loss and modest operating cash flow, necessitating careful working capital management.

Growth Trends And Dividend Policy

Revenue trends are undisclosed, but the FY 2024 loss suggests stagnant or declining growth. The company suspended dividends, prioritizing financial stability. Future growth may hinge on demand for UV technologies in key sectors like medical and automotive, though macroeconomic headwinds could dampen near-term prospects.

Valuation And Market Expectations

With a market cap of €62.4 million and negative earnings, the stock trades on revenue multiples, reflecting skepticism about near-term profitability. The beta of 1.45 indicates higher volatility versus the market, likely due to its cyclical exposure and financial leverage.

Strategic Advantages And Outlook

Dr. Hönle AG’s niche expertise in UV technology offers long-term potential, particularly in high-growth applications like medical disinfection. However, its near-term outlook is clouded by profitability challenges and leverage. Strategic initiatives to improve margins or diversify revenue could enhance resilience, but execution risks remain.

Sources

Company description, financial data from disclosed filings (exact source unspecified), market data from exchange.

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