investorscraft@gmail.com

Intrinsic ValuePolytec Holding AG (P4N.DE)

Previous Close3.29
Intrinsic Value
Upside potential
Previous Close
3.29

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

Polytec Holding AG operates in the automotive parts sector, specializing in the development and manufacturing of high-quality plastic and metal components. The company serves a global clientele, primarily supplying OEMs and tier-1 suppliers in the automotive industry. Its product portfolio includes exterior and interior parts, structural components, and functional systems, which are critical for vehicle performance and aesthetics. Polytec leverages advanced engineering and material science to meet stringent industry standards, positioning itself as a reliable partner for automotive innovation. The company’s market position is bolstered by its long-standing relationships with major automakers and its ability to adapt to evolving trends such as lightweighting and electrification. However, it faces intense competition from larger global suppliers and regional players, requiring continuous investment in R&D and operational efficiency to maintain its competitive edge.

Revenue Profitability And Efficiency

Polytec reported revenue of €677.8 million for the period, reflecting its substantial scale in the automotive supply chain. However, the company posted a net loss of €6.5 million, indicating margin pressures from rising input costs or operational inefficiencies. Operating cash flow stood at €56.6 million, suggesting decent liquidity generation, though capital expenditures of €25.2 million highlight ongoing investments in capacity and technology.

Earnings Power And Capital Efficiency

The diluted EPS of -€0.29 underscores challenges in translating top-line performance into bottom-line results. While the company’s revenue base is robust, its negative earnings power signals potential issues with pricing, cost structure, or competitive pressures. The absence of dividend payouts further reflects a focus on preserving capital for reinvestment or debt reduction.

Balance Sheet And Financial Health

Polytec maintains a solid liquidity position with €66.0 million in cash and equivalents, providing a buffer against short-term obligations. Total debt of €146.6 million suggests moderate leverage, though the net loss raises questions about debt serviceability. The balance sheet appears manageable but requires closer monitoring of profitability trends to ensure sustained financial stability.

Growth Trends And Dividend Policy

Revenue trends indicate stable demand for Polytec’s products, but profitability remains a concern. The company has not issued dividends, likely prioritizing operational turnaround and debt management. Future growth may hinge on automotive sector recovery, electrification opportunities, and cost optimization initiatives to restore positive earnings.

Valuation And Market Expectations

With a market cap of €77.4 million, Polytec trades at a discount to its revenue base, reflecting investor skepticism about its earnings potential. The beta of 0.974 suggests alignment with broader market volatility, though the lack of profitability may limit upside until operational improvements materialize.

Strategic Advantages And Outlook

Polytec’s strengths lie in its specialized manufacturing capabilities and entrenched automotive relationships. However, its outlook depends on addressing profitability challenges and capitalizing on industry shifts like electric vehicles. Strategic cost management and technological innovation will be critical to reversing losses and securing long-term competitiveness in a demanding sector.

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