investorscraft@gmail.com

Intrinsic ValueKROMI Logistik AG (K1R.DE)

Previous Close8.80
Intrinsic Value
Upside potential
Previous Close
8.80

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

KROMI Logistik AG operates as a specialized logistics and tool distribution company, primarily serving the industrial sectors of general mechanical engineering, automotive supply, and aviation across Germany, Europe, and Brazil. The company’s core revenue model is built around three key service pillars: purchasing management, logistics management, and technology management. These services include tool procurement, vendor-managed inventory, eProcurement, and advanced CAD/CAM solutions, positioning KROMI as an integrated partner for industrial clients seeking efficiency in machining operations. The company differentiates itself through customized solutions, such as cutting process analysis and tool life control, which enhance client productivity. Despite operating in a competitive industrial distribution sector, KROMI maintains a niche focus on high-value-added services rather than pure volume-based distribution, allowing it to sustain margins and customer loyalty. Its geographic footprint, though concentrated in Europe, includes strategic exposure to Brazil, providing diversification. The company’s long-standing presence since 1964 underscores its established relationships and sector expertise.

Revenue Profitability And Efficiency

In FY 2022, KROMI reported revenue of €80.5 million, with net income of €1.1 million, reflecting modest profitability in a capital-intensive sector. The diluted EPS of €0.26 indicates stable but subdued earnings power. Operating cash flow stood at €3.3 million, supported by efficient working capital management, while minimal capital expenditures (€-0.9 million) suggest a lean operational model with limited reinvestment needs.

Earnings Power And Capital Efficiency

The company’s earnings are constrained by the low-margin nature of industrial distribution, though its focus on value-added services may support incremental margin expansion. Capital efficiency appears adequate, with operating cash flow covering debt obligations comfortably. The absence of significant capex signals a mature business model prioritizing cash preservation over aggressive growth.

Balance Sheet And Financial Health

KROMI’s balance sheet remains relatively healthy, with €1.8 million in cash and equivalents against €2.6 million in total debt, indicating manageable leverage. The low debt-to-equity ratio aligns with its conservative financial strategy, though liquidity reserves are modest. The lack of dividend payouts further underscores a focus on maintaining financial flexibility.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly detailed, but the company’s niche positioning and service diversification could support steady demand. KROMI has not paid dividends, retaining earnings for operational needs or potential reinvestment. Its growth trajectory likely hinges on industrial sector cyclicality and its ability to expand high-margin service offerings.

Valuation And Market Expectations

With a market cap of €36.3 million and a beta of 0.5, KROMI is a small-cap stock with lower volatility relative to the broader market. The valuation reflects its modest earnings and niche market role, with limited speculative premium. Investor expectations are likely tempered by its sector’s cyclicality and subdued growth prospects.

Strategic Advantages And Outlook

KROMI’s strategic advantages lie in its integrated service model and long-term client relationships, which mitigate competitive pressures. However, its outlook is tied to industrial demand cycles, and its ability to scale high-margin services will be critical. Geographic expansion or technological upgrades could offer growth levers, but execution risks remain.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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