investorscraft@gmail.com

Intrinsic ValueHaulotte Group S.A. (PIG.PA)

Previous Close2.23
Intrinsic Value
Upside potential
Previous Close
2.23

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

Haulotte Group SA operates in the industrial machinery sector, specializing in the design, manufacture, and distribution of lifting equipment for both people and materials. The company’s product portfolio includes articulating and telescopic booms, scissor lifts, vertical masts, and telehandlers, catering to diverse sectors such as construction, logistics, and airport operations. Haulotte serves a global clientele, with a strong presence in Europe, Asia Pacific, North America, and Latin America, positioning itself as a key player in the niche market of aerial work platforms. The company’s revenue model is diversified across equipment sales, spare parts, rental services, and value-added offerings like training and financing. Its subsidiary structure under Solem S.A. provides strategic stability, while its long-standing industry presence since 1881 underscores its reliability. Haulotte competes in a capital-intensive industry, where innovation in emission systems and digital solutions (such as equipment apps) enhances its market differentiation. The company’s focus on rental companies and industrial end-users aligns with broader trends toward equipment leasing and operational efficiency in construction and logistics.

Revenue Profitability And Efficiency

Haulotte reported revenue of €634 million for the latest fiscal period, with net income of €15 million, reflecting modest profitability in a competitive market. Operating cash flow stood at €35.3 million, while capital expenditures were €14.3 million, indicating disciplined reinvestment. The diluted EPS of €0.48 suggests moderate earnings power, though margins may be pressured by input costs and cyclical demand in the industrial machinery sector.

Earnings Power And Capital Efficiency

The company’s earnings are supported by its diversified revenue streams, including equipment sales and aftermarket services. However, its capital efficiency is tempered by the capital-intensive nature of the industry, as evidenced by its €298.5 million total debt. The absence of dividends suggests a focus on reinvestment or debt management, though the €41.4 million cash position provides liquidity for near-term obligations.

Balance Sheet And Financial Health

Haulotte’s balance sheet shows €41.4 million in cash against €298.5 million in total debt, indicating leveraged financial health. The debt load may constrain flexibility, though the stable operating cash flow (€35.3 million) supports servicing capabilities. The company’s beta of 1.343 reflects higher volatility relative to the market, typical for industrial machinery firms exposed to economic cycles.

Growth Trends And Dividend Policy

Growth is likely tied to global infrastructure and construction activity, with rental services offering recurring revenue potential. The company does not pay dividends, prioritizing operational reinvestment or debt reduction. Market cap of €76.8 million suggests modest investor expectations, though cyclical recovery could drive upside.

Valuation And Market Expectations

The market capitalization of €76.8 million implies a conservative valuation, possibly reflecting sector headwinds or leverage concerns. The P/E ratio, based on diluted EPS of €0.48, aligns with mid-cycle industrial machinery peers. Investors may be pricing in macroeconomic risks or awaiting clearer signs of margin expansion.

Strategic Advantages And Outlook

Haulotte’s strategic advantages include its long-standing industry expertise, global distribution network, and diversified product mix. The outlook hinges on sustained demand from rental companies and infrastructure spending, though debt management and input cost pressures remain key monitorables. Innovation in digital solutions and emission controls could further differentiate its offerings in a competitive market.

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