investorscraft@gmail.com

Intrinsic ValueReko International Group Inc. (REKO.V)

Previous Close$4.20
Intrinsic Value
Upside potential
Previous Close
$4.20

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

Reko International Group Inc. operates as a specialized industrial machinery manufacturer serving original equipment manufacturers across Canada and the United States. The company has established a diversified portfolio centered on engineered solutions, including the design and construction of custom automation systems, precision machining for critical components, and specialized plastic injection molds. This multifaceted approach allows Reko to address complex manufacturing challenges within industrial sectors that require high-precision equipment and automated production cells. The company's core revenue model derives from project-based contracts for custom machinery development alongside recurring precision machining services, creating a blend of large capital equipment sales and ongoing manufacturing support. Reko's market positioning leverages its integration capabilities, combining robotics, material handling systems, and lean manufacturing principles to deliver comprehensive factory automation solutions. As a subsidiary of The Reko Family Corporation, the company maintains a focused presence in North American industrial markets, competing through specialized engineering expertise rather than mass production scale. Their niche focus on acoustic molds and gas tank assembly line equipment demonstrates targeted sector knowledge that differentiates them from broader industrial machinery providers.

Revenue Profitability And Efficiency

For FY2024, Reko generated CAD 44.3 million in revenue but reported a net loss of CAD 3.9 million, translating to a diluted EPS of -CAD 0.70. Despite the negative bottom line, the company maintained positive operating cash flow of CAD 3.2 million, indicating core operational activities remained cash-generative. Capital expenditures of CAD 2.2 million suggest ongoing investment in production capabilities, though profitability challenges persist in the current operating environment.

Earnings Power And Capital Efficiency

The company's current earnings power appears constrained, as evidenced by the negative net income margin. However, the positive operating cash flow relative to capital expenditures indicates some capacity to fund necessary investments internally. The capital expenditure level represents approximately 5% of revenue, suggesting a moderate reinvestment rate aimed at maintaining technological capabilities within their specialized manufacturing segments.

Balance Sheet And Financial Health

Reko maintains a solid liquidity position with CAD 11.4 million in cash and equivalents, providing a buffer against operational volatility. Total debt of CAD 11.0 million results in a net cash position of approximately CAD 0.3 million. The balance sheet structure appears manageable, with debt levels roughly equivalent to cash reserves, though profitability challenges could pressure financial flexibility if sustained.

Growth Trends And Dividend Policy

Current financial results indicate contraction rather than growth, with the company navigating a challenging period marked by negative earnings. The absence of a dividend payment reflects a conservative capital allocation strategy focused on preserving liquidity. Historical performance suggests cyclical exposure to capital spending patterns within their industrial customer base, with growth dependent on project wins and manufacturing demand recovery.

Valuation And Market Expectations

With a market capitalization of approximately CAD 20.4 million, the company trades at a significant discount to annual revenue, reflecting investor concerns about profitability. The low beta of 0.159 suggests limited correlation with broader market movements, characteristic of micro-cap industrial companies with specialized operations and limited trading liquidity on the TSXV exchange.

Strategic Advantages And Outlook

Reko's strategic advantages lie in its engineering expertise and integrated service offerings within niche industrial automation segments. The outlook remains contingent on improving project profitability and demand recovery in industrial capital equipment spending. Their specialization in custom automation solutions provides differentiation, but success depends on operational execution and margin improvement in competitive manufacturing environments.

Sources

Company FilingsTSXV

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