investorscraft@gmail.com

Intrinsic ValueRingmetall SE (HP3A.DE)

Previous Close2.88
Intrinsic Value
Upside potential
Previous Close
2.88

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

Ringmetall SE operates as a specialized industrial packaging and handling solutions provider, serving sectors such as automotive, chemicals, pharmaceuticals, and logistics. The company’s core revenue model hinges on manufacturing drum locking systems, inliners, and custom components for industrial containers, alongside vehicle parts for forklifts and agricultural machinery. Its dual-segment approach—Industrial Packaging and Industrial Handling—ensures diversified exposure to industrial demand cycles. Ringmetall distinguishes itself through precision-engineered solutions tailored to stringent safety and efficiency requirements, particularly in hazardous material transport. The company’s niche focus on drum packaging systems positions it as a key supplier for Europe’s chemical and food industries, while its handling segment benefits from recurring demand in automotive and logistics. With a Munich headquarters and international operations, Ringmetall leverages regional expertise to maintain competitive margins in a fragmented market. Its R&D-driven product portfolio, including innovations like round-bottom inliners and specialized trailer couplings, reinforces its value proposition. The company’s ability to cross-sell components across industries mitigates sector-specific volatility, though reliance on industrial capex cycles remains a sensitivity.

Revenue Profitability And Efficiency

Ringmetall reported EUR 174.9 million in revenue for the latest fiscal year, with net income of EUR 10.6 million, reflecting a net margin of approximately 6.1%. Operating cash flow stood at EUR 19.1 million, underscoring solid cash conversion. Capital expenditures of EUR 6.0 million suggest disciplined reinvestment, aligning with the company’s asset-light model. The diluted EPS of EUR 0.37 indicates moderate earnings scalability relative to its market cap.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by stable demand for industrial packaging, though margins are tempered by raw material costs and competitive pricing. Operating cash flow coverage of capex (3.2x) demonstrates efficient capital deployment. Debt-to-equity metrics are not provided, but total debt of EUR 62.3 million against EUR 11.8 million in cash suggests manageable leverage, assuming steady cash generation.

Balance Sheet And Financial Health

Ringmetall’s balance sheet shows EUR 11.8 million in cash against EUR 62.3 million in total debt, indicating a leveraged but operational structure. The absence of detailed liquidity ratios limits a full assessment, but the positive operating cash flow supports near-term obligations. The company’s asset base is likely tied to manufacturing equipment and receivables, typical for industrial suppliers.

Growth Trends And Dividend Policy

Growth is tied to industrial production trends, with recent performance reflecting steady demand. A dividend of EUR 0.10 per share signals a modest payout policy, prioritizing reinvestment over shareholder returns. The company’s beta of 0.237 suggests low cyclicality relative to broader markets, though sector-specific downturns could pressure volumes.

Valuation And Market Expectations

At a EUR 97.1 million market cap, Ringmetall trades at ~9.2x net income, aligning with niche industrial peers. The low beta implies muted market expectations for growth or volatility. Investors likely price in stable cash flows but limited upside from current operational scale.

Strategic Advantages And Outlook

Ringmetall’s specialization in high-value packaging components and cross-industry applications provides resilience. Near-term risks include input cost inflation and industrial demand fluctuations. Strategic focus on R&D and operational efficiency could sustain margins, but expansion beyond core European markets remains untapped.

Sources

Company description, financial data from disclosed filings (likely annual reports), market data from XETRA.

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