investorscraft@gmail.com

Intrinsic ValueRational AG (RAA.DE)

Previous Close678.00
Intrinsic Value
Upside potential
Previous Close
678.00

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

RATIONAL AG is a global leader in professional cooking appliances, specializing in high-efficiency combi-steamers and multifunctional cooking systems for industrial kitchens. The company operates in the industrial machinery sector, serving diverse clients including restaurants, hotels, hospitals, and educational institutions. Its flagship products, such as the iCombi Pro and iVario, integrate intelligent cooking technology, enhancing precision and energy efficiency. RATIONAL’s revenue model relies on direct sales through independent distributors, supplemented by recurring income from accessories, service parts, and ConnectedCooking, its digital portal for kitchen management. The company maintains a strong market position due to its technological innovation, reliability, and extensive service network. Its focus on sustainability and automation aligns with growing demand for energy-efficient kitchen solutions in the hospitality and institutional sectors. RATIONAL’s global footprint and premium brand reputation allow it to command pricing power, reinforcing its competitive edge in a niche but expanding market.

Revenue Profitability And Efficiency

RATIONAL reported revenue of €1.19 billion, with net income of €250.5 million, reflecting robust profitability. The diluted EPS of €22.03 underscores efficient earnings generation. Operating cash flow stood at €283.1 million, supported by disciplined cost management. Capital expenditures of €31.6 million indicate moderate reinvestment, aligning with the company’s focus on incremental innovation rather than aggressive expansion.

Earnings Power And Capital Efficiency

The company demonstrates strong earnings power, with a net margin of approximately 21%. High cash conversion efficiency is evident from operating cash flow covering capital expenditures nearly ninefold. RATIONAL’s capital-light model, combined with its premium product positioning, ensures sustained returns without excessive leverage or dilution.

Balance Sheet And Financial Health

RATIONAL maintains a solid balance sheet, with €144.2 million in cash and equivalents against modest total debt of €29.8 million. This conservative leverage profile provides flexibility for strategic investments or shareholder returns. The company’s liquidity position is further reinforced by consistent operating cash flow generation.

Growth Trends And Dividend Policy

RATIONAL’s growth is driven by global demand for automated kitchen solutions, with recurring revenue from services adding stability. The company pays a dividend of €15 per share, reflecting a commitment to returning capital while retaining ample funds for R&D and market expansion. Its historical performance suggests a balanced approach to growth and shareholder rewards.

Valuation And Market Expectations

With a market cap of €8.1 billion and a beta of 1.18, RATIONAL trades at a premium, reflecting its market leadership and growth prospects. Investors likely price in sustained innovation and expansion in high-margin segments, though macroeconomic risks in the hospitality sector could introduce volatility.

Strategic Advantages And Outlook

RATIONAL’s technological edge, strong brand, and global distribution network position it well for long-term growth. The shift toward energy-efficient commercial kitchens presents a tailwind. However, competition and cyclical demand in hospitality warrant monitoring. The company’s focus on digital integration and service offerings should bolster resilience.

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