investorscraft@gmail.com

Intrinsic ValueJOST Werke AG (JST.DE)

Previous Close62.70
Intrinsic Value
Upside potential
Previous Close
62.70

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

JOST Werke AG is a leading manufacturer of safety-critical systems for the commercial vehicle industry, operating in the industrial machinery sector. The company specializes in truck and trailer components, container equipment, and agricultural solutions, marketed under well-established brands like JOST, ROCKINGER, and Quicke. Its product portfolio includes fifth wheel couplings, landing gears, towing hitches, and hydraulic systems, catering to diverse applications in logistics, transportation, and agriculture. With a global presence across Europe, North America, Asia, and Africa, JOST leverages its engineering expertise to serve OEMs and aftermarket customers. The company’s focus on innovation and reliability strengthens its competitive position in a cyclical but growing market. Its diversified revenue streams and strong brand recognition provide resilience against regional economic fluctuations. JOST’s ability to deliver mission-critical components positions it as a trusted partner in the commercial vehicle supply chain.

Revenue Profitability And Efficiency

JOST reported revenue of €1.07 billion in FY 2024, with net income of €52.6 million, reflecting a net margin of approximately 4.9%. The company generated €148.4 million in operating cash flow, demonstrating solid cash conversion. Capital expenditures of €29.9 million suggest disciplined reinvestment, supporting future growth while maintaining profitability. The diluted EPS of €3.53 underscores earnings stability in a capital-intensive industry.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified product mix and global footprint. With an operating cash flow margin of around 13.9%, JOST exhibits efficient capital deployment. Its ability to sustain profitability amid cyclical demand highlights operational resilience. The moderate capital expenditure ratio (2.8% of revenue) indicates balanced growth investments without overleveraging.

Balance Sheet And Financial Health

JOST maintains a conservative balance sheet with €139.7 million in cash and equivalents against total debt of €266.1 million, yielding a net debt position of €126.4 million. The manageable leverage and strong liquidity position provide flexibility for strategic initiatives. The company’s financial health is further reinforced by its positive operating cash flow and prudent capital allocation.

Growth Trends And Dividend Policy

JOST’s growth is tied to global commercial vehicle demand, with opportunities in emerging markets and aftermarket services. The company pays a dividend of €1.50 per share, reflecting a commitment to shareholder returns. Its ability to balance reinvestment and dividends suggests a sustainable capital return policy, supported by stable cash generation.

Valuation And Market Expectations

With a market cap of €758.4 million, JOST trades at a P/E of approximately 14.4x (based on diluted EPS). The beta of 1.19 indicates moderate volatility relative to the market. Investors likely price in cyclical risks but recognize the company’s niche expertise and steady cash flows.

Strategic Advantages And Outlook

JOST’s strategic advantages include its strong brand portfolio, global distribution, and focus on safety-critical components. The outlook remains cautiously optimistic, driven by long-term trends in logistics efficiency and vehicle automation. However, macroeconomic headwinds and input cost pressures could pose near-term challenges.

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