investorscraft@gmail.com

Intrinsic ValueiQ International AG (IQL.DE)

Previous Close0.05
Intrinsic Value
Upside potential
Previous Close
0.05

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2018 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

iQ International AG operates in the automotive batteries sector, specializing in lead-acid batteries for Starting-Lighting-Ignition (SLI) and storage applications. The company’s Batteries division focuses on developing, manufacturing, and distributing these products, while its Licensing segment generates royalties from proprietary technologies like 360 Mixing and High-Speed CONCASTplus, which enhance battery performance and longevity. Positioned in the competitive hardware and equipment industry, iQ International leverages its technological innovations to differentiate itself, though it faces challenges from larger players and shifting market demands toward alternative energy solutions. The company’s niche expertise in lead-acid battery technology provides a foundation, but its market position remains constrained by financial performance and scalability limitations.

Revenue Profitability And Efficiency

In FY 2018, iQ International reported revenue of EUR 5.84 million, but its net income was deeply negative at EUR -27.42 million, reflecting significant operational challenges. The diluted EPS of EUR -47.95 underscores these struggles, while operating cash flow was negative at EUR -7.26 million, further highlighting inefficiencies. Capital expenditures were minimal at EUR -88,000, suggesting limited reinvestment in growth or innovation during the period.

Earnings Power And Capital Efficiency

The company’s earnings power was severely impaired in FY 2018, with substantial losses eroding equity. Negative operating cash flow and high net losses indicate poor capital efficiency, as resources were not effectively converted into profitable outputs. The lack of meaningful capital expenditures further suggests constrained ability to drive future earnings improvements or technological advancements.

Balance Sheet And Financial Health

iQ International’s balance sheet showed EUR 0.97 million in cash and equivalents against total debt of EUR 16.25 million, signaling liquidity strain. The high debt relative to cash reserves raises concerns about financial stability, particularly given the company’s recurring losses and negative cash flows. Shareholders’ equity was likely under pressure due to sustained unprofitability.

Growth Trends And Dividend Policy

The company exhibited no revenue growth or profitability in FY 2018, with trends pointing to ongoing operational difficulties. No dividends were distributed, aligning with its financial distress and focus on preserving liquidity. The absence of growth initiatives or positive cash flow generation suggests a stagnant or declining trajectory unless strategic changes are implemented.

Valuation And Market Expectations

With a market cap of EUR 1.20 million and a beta of 0.38, iQ International’s valuation reflects high risk and low investor confidence. The steep losses and weak financial metrics likely contributed to muted market expectations, with little optimism for near-term recovery or upside potential.

Strategic Advantages And Outlook

iQ International’s proprietary battery technologies provide a narrow competitive edge, but its financial instability limits its ability to capitalize on these advantages. The outlook remains uncertain, dependent on restructuring, debt management, or technological breakthroughs to revive operations. Without significant changes, the company’s position in the evolving automotive battery market appears precarious.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2019202020212022202320242025202620272028202920302031203220332034203520362037203820392040204120422043

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