investorscraft@gmail.com

Intrinsic ValueManitou BF S.A. (MTU.PA)

Previous Close22.25
Intrinsic Value
Upside potential
Previous Close
22.25

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

Manitou BF SA operates as a key player in the industrial machinery sector, specializing in equipment for construction, agriculture, and industrial applications. The company’s revenue model is built on manufacturing and servicing a diverse portfolio of machinery, including telehandlers, loaders, forklifts, and aerial work platforms, complemented by financing and maintenance services. Manitou serves a broad clientele across agriculture, construction, mining, and oil and gas sectors, leveraging its brands—Manitou, Gehl, and Mustang by Manitou—to maintain a competitive edge. Its market position is reinforced by a global dealer network and a focus on innovation, particularly in connected solutions and diagnostic tools, which enhance operational efficiency for end-users. The company’s ability to cater to niche segments like aeronautics and defense further diversifies its revenue streams and mitigates sector-specific risks. Manitou’s strategic emphasis on aftermarket services, including spare parts and training, provides recurring revenue and strengthens customer loyalty in cyclical industries.

Revenue Profitability And Efficiency

Manitou reported revenue of €2.66 billion for the period, with net income of €121.9 million, reflecting a net margin of approximately 4.6%. The company generated €250 million in operating cash flow, demonstrating solid cash conversion despite capital expenditures of €113 million. Diluted EPS stood at €3.18, indicating moderate profitability relative to its market capitalization. These figures suggest efficient operational execution, though margins are tempered by the capital-intensive nature of the industry.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified product mix and aftermarket services, which contribute to stable cash flows. With an operating cash flow of €250 million, Manitou exhibits reasonable capital efficiency, though its beta of 1.432 indicates higher volatility compared to the broader market. The balance between reinvestment (€113 million in capex) and profitability highlights a focus on growth while maintaining financial discipline.

Balance Sheet And Financial Health

Manitou’s balance sheet shows €42.6 million in cash and equivalents against total debt of €433.6 million, reflecting a leveraged but manageable position. The debt level is sustainable given the company’s operating cash flow, though liquidity remains modest. The capital structure suggests a reliance on debt financing for growth, which is typical in the capital-heavy machinery sector.

Growth Trends And Dividend Policy

The company’s growth is driven by demand in construction and agriculture, with a dividend payout of €1.35 per share, signaling a commitment to shareholder returns. However, the dividend yield is modest, aligning with its reinvestment strategy. Manitou’s focus on connected solutions and geographic expansion could support future revenue growth, though cyclical industry risks persist.

Valuation And Market Expectations

With a market cap of €851.4 million, Manitou trades at a P/E ratio of approximately 26.8x, reflecting investor expectations for sustained earnings growth. The higher beta suggests market sensitivity to economic cycles, which may influence valuation multiples. The stock’s pricing appears to factor in both growth potential and sector-specific risks.

Strategic Advantages And Outlook

Manitou’s strategic advantages lie in its diversified product portfolio, global dealer network, and aftermarket services, which provide resilience against cyclical downturns. The outlook remains cautiously optimistic, with growth hinging on industrial demand and technological advancements. However, macroeconomic volatility and input cost pressures could pose challenges to margin expansion in the near term.

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