investorscraft@gmail.com

Intrinsic ValueR. Stahl AG (RSL2.DE)

Previous Close14.60
Intrinsic Value
Upside potential
Previous Close
14.60

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

R. STAHL AG operates in the industrial machinery sector, specializing in explosion-proof technology for hazardous environments. The company designs, manufactures, and distributes a comprehensive portfolio of safety-critical products, including luminaires, control systems, junction boxes, and automation solutions. Its offerings cater to industries such as oil and gas, chemicals, pharmaceuticals, and marine, where operational safety is paramount. With a heritage dating back to 1876, R. STAHL has established itself as a trusted provider of specialized equipment, leveraging deep technical expertise and regulatory compliance to serve global markets. The company’s revenue model is driven by both product sales and integrated system solutions, with a focus on high-margin, safety-certified components. Its market position is reinforced by long-term client relationships and a reputation for reliability in extreme conditions. While competition exists from broader industrial suppliers, R. STAHL differentiates through niche specialization and adherence to stringent international safety standards like ATEX and IECEx.

Revenue Profitability And Efficiency

In its latest fiscal year, R. STAHL reported revenue of €343.1 million, with net income of €5.8 million, reflecting a modest net margin of approximately 1.7%. Operating cash flow stood at €28.6 million, indicating reasonable cash conversion despite capital expenditures of €13.8 million. The company’s profitability metrics suggest operational efficiency challenges, likely influenced by input cost volatility and competitive pricing pressures in its core markets.

Earnings Power And Capital Efficiency

Diluted EPS of €0.9 underscores limited earnings power, though the company maintains positive cash generation. Capital efficiency appears constrained, with reinvestment needs evident in its capex outlays. The absence of dividend payouts suggests a focus on retaining earnings for growth or debt management, aligning with its capital-light but R&D-intensive business model.

Balance Sheet And Financial Health

R. STAHL’s balance sheet shows €16.3 million in cash against €61.2 million of total debt, indicating moderate leverage. The debt-to-equity ratio warrants monitoring, though the company’s stable cash flow generation provides some cushion. Liquidity appears adequate, with no immediate refinancing risks evident.

Growth Trends And Dividend Policy

Growth trends are tied to industrial capex cycles, particularly in energy and chemicals. The company has not paid dividends recently, prioritizing internal reinvestment. Its market cap of €124.3 million reflects subdued growth expectations, with beta of 0.489 indicating lower volatility relative to broader markets.

Valuation And Market Expectations

Trading at a modest market cap, R. STAHL’s valuation implies limited growth anticipation. The P/E ratio, based on diluted EPS, suggests investors price the stock conservatively, likely due to niche market exposure and margin pressures. Market expectations appear aligned with steady but unspectacular performance.

Strategic Advantages And Outlook

R. STAHL’s strategic advantages lie in its technical specialization and regulatory certifications, which create barriers to entry. The outlook hinges on industrial demand for safety equipment, though macroeconomic headwinds could temper near-term growth. Long-term prospects depend on expanding into adjacent high-safety sectors and optimizing cost structures.

Sources

Company description, financial data from disclosed filings, and market metrics from exchange sources.

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