investorscraft@gmail.com

Intrinsic ValueRosenbauer International AG (ROI.DE)

Previous Close47.60
Intrinsic Value
Upside potential
Previous Close
47.60

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

Rosenbauer International AG is a global leader in firefighting and disaster protection systems, operating in the industrials sector with a focus on specialized machinery. The company generates revenue through the production and sale of a diverse portfolio, including firefighting vehicles, protective gear, extinguishing systems, and digital solutions. Its offerings cater to municipal, industrial, and emergency response markets, supported by a service network spanning 120 countries. Rosenbauer distinguishes itself through technological innovation, such as compressed air foam systems (CAFS) and advanced digital fleet management tools, reinforcing its competitive edge in a niche but critical industry. The company’s long-standing heritage since 1866 and its subsidiary structure under Rosenbauer Beteiligungsverwaltung GmbH provide stability and strategic depth. Its market position is further solidified by a comprehensive product ecosystem, from firefighting helmets to complex vehicle systems, addressing both routine and high-stakes scenarios. Rosenbauer’s global footprint and emphasis on R&D position it as a key player in an industry where reliability and technological advancement are paramount.

Revenue Profitability And Efficiency

Rosenbauer reported revenue of €1.31 billion for the fiscal year, with net income of €27.0 million, translating to a diluted EPS of €3.96. Operating cash flow stood at €82.0 million, while capital expenditures were €29.4 million, reflecting disciplined investment in production capabilities. The company’s profitability metrics indicate steady operational performance, though margins may be influenced by the capital-intensive nature of its industry.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its diversified product lines and global service network, which drive recurring revenue streams. With an operating cash flow of €82.0 million, Rosenbauer demonstrates the ability to fund operations and growth initiatives. However, its capital efficiency is moderated by the high costs associated with manufacturing specialized firefighting equipment and maintaining a broad service infrastructure.

Balance Sheet And Financial Health

Rosenbauer’s balance sheet shows €33.1 million in cash and equivalents against total debt of €425.7 million, indicating a leveraged but manageable financial position. The company’s liquidity appears adequate, supported by its operating cash flow, though the debt load warrants monitoring given the cyclical demand for industrial machinery.

Growth Trends And Dividend Policy

Growth is likely driven by technological advancements and expansion in emerging markets, though the company currently does not pay dividends, reinvesting earnings into R&D and operational scalability. The absence of a dividend reflects a focus on long-term capital appreciation rather than immediate shareholder returns.

Valuation And Market Expectations

With a market capitalization of €282.2 million and a beta of 0.68, Rosenbauer is perceived as a relatively stable investment within the industrials sector. The valuation reflects its niche market position and growth potential, though investor expectations may be tempered by the cyclicality of its end markets.

Strategic Advantages And Outlook

Rosenbauer’s strategic advantages lie in its technological leadership, global service network, and entrenched reputation in firefighting solutions. The outlook remains positive, supported by increasing demand for advanced disaster protection systems, though macroeconomic factors and competitive pressures could influence performance. The company’s focus on innovation and customer-centric services positions it well for sustained relevance in its sector.

Sources

Company description, financial data from disclosed filings, and market data from Deutsche Börse.

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