investorscraft@gmail.com

Intrinsic ValueLeoni AG (LEO.DE)

Previous Close0.04
Intrinsic Value
Upside potential
Previous Close
0.04

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

LEONI AG operates as a key player in the automotive and industrial sectors, specializing in energy and data management solutions. The company operates through two divisions: Wiring Systems, which provides integrated wiring solutions, high-voltage systems for electric vehicles, and customized cable harnesses, and Wire & Cable Solutions, offering a broad portfolio of wires, optical fibers, and specialized cables for industries like automotive, telecommunications, and infrastructure. LEONI’s market position is strengthened by its long-standing expertise, dating back to 1569, and its ability to deliver tailored, high-performance solutions for evolving mobility and industrial needs. The company serves a global clientele, positioning itself as a critical supplier in the transition toward electrification and advanced data management systems. Its diversified product range and focus on innovation allow it to maintain relevance across multiple high-growth sectors, including electric vehicles and renewable energy infrastructure.

Revenue Profitability And Efficiency

In FY 2022, LEONI reported revenue of €5.09 billion, reflecting its substantial scale in the automotive and industrial cable markets. However, the company faced significant challenges, with a net loss of €604.7 million and diluted EPS of -€18.51, indicating profitability pressures. Operating cash flow was positive at €62.8 million, but capital expenditures of €233.5 million suggest ongoing investments in capacity and technology, which may weigh on near-term cash generation.

Earnings Power And Capital Efficiency

LEONI’s negative net income and EPS highlight earnings challenges, likely driven by cost inflation, supply chain disruptions, or competitive pressures. The modest operating cash flow relative to revenue suggests inefficiencies in converting sales into cash, though the company’s capital expenditures indicate a commitment to maintaining technological and production capabilities in a rapidly evolving industry.

Balance Sheet And Financial Health

LEONI’s balance sheet shows €210.7 million in cash and equivalents against total debt of €1.6 billion, indicating a leveraged position. The high debt load, coupled with recent losses, raises concerns about financial flexibility. However, the company’s long industry tenure and essential role in automotive supply chains may provide some stability as it navigates restructuring or refinancing efforts.

Growth Trends And Dividend Policy

Despite its financial struggles, LEONI paid a dividend of €12.81 per share in FY 2022, an unusual move given its net loss. This may reflect a commitment to shareholder returns or strategic signaling, but sustainability is questionable. Growth prospects hinge on demand for electric vehicle components and industrial cable solutions, though profitability recovery remains a critical hurdle.

Valuation And Market Expectations

With a market cap of approximately €1.3 billion, LEONI trades at a depressed valuation relative to revenue, reflecting investor skepticism about its turnaround potential. The beta of 1.07 suggests moderate sensitivity to market movements, though sector-specific risks, such as automotive cyclicality and electrification adoption rates, are likely more significant drivers of performance.

Strategic Advantages And Outlook

LEONI’s deep industry expertise and diversified product portfolio provide a foundation for recovery, particularly as electric vehicle adoption accelerates. However, operational restructuring and debt management will be critical to restoring profitability. The company’s ability to align with megatrends like electrification and Industry 4.0 will determine its long-term competitiveness, but near-term execution risks remain elevated.

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