investorscraft@gmail.com

Intrinsic ValueNovem Group S.A. (NVM.DE)

Previous Close3.10
Intrinsic Value
Upside potential
Previous Close
3.10

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Novem Group S.A. operates in the automotive parts sector, specializing in high-quality trim and decorative elements for car interiors. The company serves global automakers with products like instrument panels, door trims, and center consoles, leveraging its expertise in design and material innovation. As a niche supplier, Novem differentiates itself through precision engineering and aesthetic customization, catering to premium and mass-market vehicle segments. Its long-standing industry presence since 1947 underscores its reliability and deep OEM relationships. The company’s focus on functional yet visually appealing components positions it as a key partner for automotive manufacturers prioritizing interior refinement. While competing in a cyclical industry, Novem maintains resilience through diversified clientele and regional operations across Europe and beyond.

Revenue Profitability And Efficiency

Novem reported revenue of €635.5 million in FY2024, with net income of €34.8 million, reflecting a 5.5% net margin. Operating cash flow stood at €52.7 million, indicating solid conversion of earnings into cash. Capital expenditures of €14.9 million suggest moderate reinvestment needs, aligning with its asset-light model. The absence of dividends highlights a focus on retaining earnings for growth or debt management.

Earnings Power And Capital Efficiency

Diluted EPS of €0.81 demonstrates modest but stable earnings power. The company’s operating cash flow coverage of net income (1.5x) signals efficient working capital management. A beta of 1.4 indicates higher volatility versus the market, typical for automotive suppliers exposed to cyclical demand and supply chain risks.

Balance Sheet And Financial Health

Novem holds €141.5 million in cash against €257.2 million in total debt, yielding a net debt position of €115.7 million. This leverage is manageable given its €52.7 million operating cash flow. The liquidity buffer supports near-term obligations, while the debt level reflects industry norms for capital-intensive manufacturing.

Growth Trends And Dividend Policy

Revenue growth hinges on automotive production cycles and OEM design wins. The lack of dividends suggests capital allocation toward organic expansion or debt reduction. Future trends may depend on electric vehicle adoption, where interior design priorities could shift, presenting both risks and opportunities.

Valuation And Market Expectations

At a €182.4 million market cap, Novem trades at ~5.3x revenue and ~5.2x net income, aligning with mid-tier auto suppliers. The elevated beta implies investor expectations of cyclical recovery or sector-specific risks. Valuation multiples reflect its niche positioning rather than hyper-growth potential.

Strategic Advantages And Outlook

Novem’s strengths lie in its specialized product portfolio and entrenched OEM relationships. Challenges include exposure to auto sector downturns and raw material costs. The outlook remains tied to global auto production, with potential upside from innovation in sustainable materials or luxury segment demand.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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