investorscraft@gmail.com

Intrinsic ValueAllane SE (LNSX.SW)

Previous CloseCHF14.58
Intrinsic Value
Upside potential
Previous Close
CHF14.58

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Allane SE operates as a vehicle leasing and fleet management company, primarily serving corporate clients across Germany, Austria, Switzerland, France, and the Netherlands. The company’s core revenue model is built on leasing financing and fleet management services, supplemented by an online retail platform for private and commercial customers. Its Leasing segment offers end-to-end solutions, including vehicle procurement, maintenance, insurance handling, and digital configuration tools, while the Fleet Management segment provides analytics-driven fleet optimization and used vehicle sales. Allane differentiates itself through digital-first solutions like FleetIntelligence and Multibid Configurator, which enhance operational efficiency for clients. As a subsidiary of Hyundai Capital Bank Europe, it benefits from synergies in financing and mobility services. The company operates in a competitive leasing market but maintains a strong position due to its integrated service offerings and multi-brand flexibility. Its focus on digital transformation and corporate fleet solutions positions it well in an industry increasingly prioritizing cost efficiency and sustainability.

Revenue Profitability And Efficiency

Allane reported revenue of €625.2 million in FY 2023, with net income of €8.9 million, reflecting a modest margin. Diluted EPS stood at €0.43, indicating stable but constrained profitability. Operating cash flow was negative at €-338.1 million, likely due to leasing asset investments, while capital expenditures totaled €-13.8 million. The company’s efficiency metrics suggest a focus on scaling its leasing portfolio, though cash flow pressures may require careful liquidity management.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its leasing and fleet management segments, with recurring revenue from long-term contracts. However, the negative operating cash flow highlights significant working capital demands, likely tied to vehicle financing. Capital efficiency is tempered by high total debt of €1.18 billion, though its subsidiary backing provides financial stability. The diluted EPS of €0.43 reflects moderate but consistent earnings generation.

Balance Sheet And Financial Health

Allane’s balance sheet shows €5.2 million in cash and equivalents against €1.18 billion in total debt, indicating a leveraged position. The high debt load is typical for leasing firms due to asset financing needs, but reliance on external funding could pose risks in rising interest rate environments. Its financial health hinges on stable lease repayments and efficient fleet turnover, supported by its Hyundai Capital affiliation.

Growth Trends And Dividend Policy

Growth is likely tied to corporate fleet demand and digital service adoption, though FY 2023 revenue growth appears muted. The company paid a dividend of €0.17 per share, signaling a commitment to shareholder returns despite modest earnings. Future expansion may depend on scaling its online retail platforms and leveraging Hyundai’s mobility ecosystem for cross-selling opportunities.

Valuation And Market Expectations

With a market cap of €300.5 million and a beta of -0.13, Allane trades with low correlation to broader markets, reflecting its niche positioning. Investors may value its stable leasing income but remain cautious about leverage and cash flow volatility. The current valuation suggests modest expectations, with potential upside tied to operational improvements and fleet market recovery.

Strategic Advantages And Outlook

Allane’s strategic advantages include its digital tools, multi-brand leasing flexibility, and Hyundai Capital’s backing. The outlook depends on sustaining corporate client demand and optimizing fleet utilization. Challenges include managing debt and interest expenses, but its integrated service model positions it well in a competitive market. Long-term success will hinge on balancing growth investments with profitability.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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