investorscraft@gmail.com

Intrinsic ValueKAP AG (IUR.DE)

Previous Close1.83
Intrinsic Value
Upside potential
Previous Close
1.83

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

KAP AG operates as a diversified industrial conglomerate with four core segments: Flexible Films, Engineered Products, Surface Technologies, and Precision Components. The company specializes in high-performance materials and engineered solutions, serving sectors such as automotive, construction, energy, and industrial manufacturing. Its Flexible Films segment produces composite materials for energy-efficient construction and medical applications, while Engineered Products focuses on technical textiles for automotive and industrial use. Surface Technologies provides advanced coating solutions, and Precision Components delivers complex plastic and hybrid parts for specialized drives. KAP AG’s market position is bolstered by its technological expertise and diversified industrial client base, though it operates in competitive, cyclical markets. The company’s international footprint across Europe, the Americas, and Asia provides geographic diversification but exposes it to regional economic fluctuations. Its niche applications, such as membranes for greenhouses and reinforcement materials for oil and gas, underscore its role as a solutions provider in industrial supply chains.

Revenue Profitability And Efficiency

In FY 2023, KAP AG reported revenue of €337.0 million but recorded a net loss of €0.4 million, reflecting margin pressures. The diluted EPS of -€0.0471 indicates challenges in translating top-line performance into profitability. Operating cash flow of €18.5 million suggests some operational resilience, though capital expenditures of €43.4 million highlight ongoing investments in production capabilities.

Earnings Power And Capital Efficiency

The company’s negative net income and modest operating cash flow relative to revenue point to inefficiencies in cost management or pricing power. High capital expenditures, nearly double operating cash flow, signal aggressive reinvestment but raise questions about near-term returns. The absence of dividend payouts aligns with its focus on internal funding for growth initiatives.

Balance Sheet And Financial Health

KAP AG’s balance sheet shows €18.3 million in cash against €70.3 million in total debt, indicating moderate leverage. The debt-to-equity ratio warrants monitoring, especially given its thin profitability. Liquidity appears manageable, but sustained losses could strain financial flexibility in a downturn.

Growth Trends And Dividend Policy

Revenue stability in FY 2023 suggests steady demand, but the net loss underscores cyclical or operational headwinds. The lack of dividends reflects a reinvestment strategy, prioritizing segment expansion over shareholder returns. Growth may hinge on technological differentiation and cost optimization in its niche markets.

Valuation And Market Expectations

With a market cap of €71.5 million and negative earnings, the stock trades on revenue multiples, implying skepticism about near-term profitability. The beta of 0.808 suggests lower volatility than the broader market, possibly due to its industrial diversification.

Strategic Advantages And Outlook

KAP AG’s strengths lie in its diversified industrial applications and specialized material expertise. However, macroeconomic pressures and competitive dynamics pose risks. Success will depend on improving operational efficiency and leveraging its technological niches in high-growth sectors like energy-efficient construction and automotive components.

Sources

Company filings, 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