investorscraft@gmail.com

Intrinsic ValueRENK Group AG (R3NK.DE)

Previous Close54.05
Intrinsic Value
Upside potential
Previous Close
54.05

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

RENK Group AG operates in the aerospace and defense sector, specializing in mission-critical drive solutions for both civil and military applications. The company’s diversified product portfolio includes gear units, transmissions, hybrid propulsion systems, and test systems, catering to high-performance and reliability demands. With a heritage dating back to 1873, RENK has established itself as a trusted provider of engineered solutions, leveraging deep technical expertise and long-term customer relationships. The company serves a global clientele, positioning itself as a key supplier in niche markets where precision and durability are paramount. Its hybrid propulsion systems and suspension technologies align with growing demand for sustainable and efficient mobility solutions, particularly in defense and industrial applications. RENK’s market position is reinforced by its focus on innovation, stringent quality standards, and ability to deliver customized solutions for complex operational environments.

Revenue Profitability And Efficiency

RENK Group reported revenue of €1.14 billion for the fiscal year, with net income of €53.3 million, reflecting a net margin of approximately 4.7%. Operating cash flow stood at €168.6 million, indicating solid cash generation, while capital expenditures of €30.9 million suggest disciplined reinvestment. The company’s profitability metrics highlight its ability to maintain earnings despite the capital-intensive nature of its industry.

Earnings Power And Capital Efficiency

Diluted EPS of €0.53 underscores RENK’s earnings power, supported by its diversified revenue streams and operational leverage. The company’s ability to generate €168.6 million in operating cash flow against €53.3 million in net income indicates efficient working capital management. However, the beta of 3.33 signals high volatility, reflecting sensitivity to defense spending cycles and macroeconomic conditions.

Balance Sheet And Financial Health

RENK’s balance sheet shows €164.3 million in cash and equivalents against total debt of €533.6 million, indicating moderate leverage. The company’s liquidity position appears manageable, with operating cash flow covering interest obligations. Its capital structure suggests a balanced approach to financing growth while maintaining financial flexibility in a cyclical industry.

Growth Trends And Dividend Policy

RENK’s growth is tied to defense budgets and industrial demand, with hybrid propulsion systems representing a key growth area. The company pays a dividend of €0.30 per share, reflecting a commitment to shareholder returns despite its reinvestment needs. Future expansion may hinge on technological advancements and strategic contracts in defense and sustainable mobility.

Valuation And Market Expectations

With a market capitalization of €6.91 billion, RENK trades at a premium relative to its earnings, likely reflecting its niche positioning and growth potential in defense and hybrid technologies. The high beta suggests investor expectations of volatility, possibly due to geopolitical factors influencing defense spending.

Strategic Advantages And Outlook

RENK’s strategic advantages include its long-standing expertise, diversified product range, and strong defense sector ties. The outlook remains cautiously optimistic, driven by demand for advanced propulsion systems and global defense modernization programs. However, macroeconomic uncertainties and supply chain risks could pose challenges to sustained growth.

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