investorscraft@gmail.com

Intrinsic ValueOPmobility (OPM.PA)

Previous Close16.17
Intrinsic Value
Upside potential
Previous Close
16.17

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

OPmobility, formerly known as Compagnie Plastic Omnium SE, is a key player in the automotive parts sector, specializing in exterior vehicle lighting systems, battery solutions, and electrification technologies. The company operates through three core segments: Exterior Systems, Modules, and Powertrain, catering to a global clientele across Europe, North America, and Asia. Its Exterior Systems segment delivers advanced lighting solutions, while the Powertrain segment focuses on clean energy systems, including battery storage and hydrogen solutions, positioning OPmobility at the forefront of the electric mobility transition. The Modules segment enhances vehicle functionality through integrated front-end and interior modules. With a strong emphasis on innovation, OPmobility serves major automakers, leveraging its expertise in intelligent exterior systems and emission reduction technologies. The company’s rebranding in 2024 underscores its strategic shift toward sustainable mobility, reinforcing its competitive edge in a rapidly evolving automotive landscape. Its diversified product portfolio and global footprint enable it to capitalize on growing demand for electrification and lightweight vehicle components.

Revenue Profitability And Efficiency

OPmobility reported revenue of €10.48 billion, with net income of €170 million, reflecting a net margin of approximately 1.6%. The company generated €754 million in operating cash flow, demonstrating solid cash conversion despite capital expenditures of €287 million. Its diluted EPS of €1.18 indicates moderate profitability, though margins remain under pressure from industry-wide cost challenges and R&D investments in electrification.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified revenue streams, particularly in high-growth areas like battery systems and hydrogen solutions. Operating cash flow covers capital expenditures comfortably, but elevated total debt of €2.36 billion suggests leveraged growth strategies. ROIC metrics are not provided, but the focus on electrification could enhance long-term capital efficiency.

Balance Sheet And Financial Health

OPmobility maintains €671 million in cash and equivalents against €2.36 billion in total debt, indicating a leveraged but manageable balance sheet. The debt-to-equity ratio is not disclosed, but the company’s ability to generate consistent operating cash flow supports its financial flexibility. Liquidity appears adequate, though further debt reduction could improve resilience.

Growth Trends And Dividend Policy

Growth is driven by electrification and lightweighting trends, with the Powertrain segment likely to outperform. The company pays a dividend of €0.60 per share, yielding approximately 2.5% based on current market cap, reflecting a balanced approach to shareholder returns and reinvestment. Future dividend sustainability will depend on profitability improvements in core segments.

Valuation And Market Expectations

With a market cap of €1.49 billion and a beta of 1.54, OPmobility trades at a discount to peers, likely reflecting margin pressures and transition risks. Investors appear cautious despite its positioning in high-growth electrification markets, suggesting expectations for improved execution and profitability.

Strategic Advantages And Outlook

OPmobility’s strengths lie in its technological leadership in lighting and electrification, as well as its global OEM relationships. The pivot toward sustainable mobility aligns with regulatory and consumer trends, but execution risks remain. Success hinges on scaling its hydrogen and battery solutions while maintaining cost discipline. The outlook is cautiously optimistic, contingent on automotive sector recovery and electrification adoption.

Sources

Company filings, Bloomberg

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