investorscraft@gmail.com

Intrinsic ValueSMT Scharf AG (S188.DE)

Previous Close5.50
Intrinsic Value
Upside potential
Previous Close
5.50

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

SMT Scharf AG is a specialized industrial player focused on underground mining and tunnel construction logistics. The company designs, manufactures, and services rail-based transportation systems, including monorails, duorails, and battery-powered locomotives, tailored for harsh mining environments. Its product portfolio serves hard coal, precious metals, and industrial mineral extraction, with a geographic footprint spanning Germany, Russia, Africa, and China. As a subsidiary of Yankuang Energy, SMT Scharf benefits from vertical integration in the coal sector while maintaining technological independence. The firm competes on engineering precision and durability, critical for underground operations where safety and reliability are paramount. Its niche focus differentiates it from broader industrial suppliers, though exposure to cyclical commodity markets introduces revenue volatility. The company's long-standing industry relationships and aftermarket service network provide recurring revenue streams alongside equipment sales.

Revenue Profitability And Efficiency

In FY2024, SMT Scharf reported €95.0 million in revenue with €5.6 million net income, translating to a 5.9% net margin. Diluted EPS stood at €1.02. Operating cash flow was negative €349k, impacted by working capital movements, while capital expenditures of €1.6 million suggest moderate reinvestment. The balance between profitability and cash generation warrants monitoring given the capital-intensive nature of heavy equipment manufacturing.

Earnings Power And Capital Efficiency

The company demonstrates moderate earnings power with ROE likely in mid-single digits based on reported net income and equity. Capital efficiency appears constrained by negative operating cash flow, though this may reflect timing differences in mining project cycles. Asset turnover ratios would provide clearer insight into utilization of manufacturing capacity and working capital management in this project-based business model.

Balance Sheet And Financial Health

SMT Scharf maintains €15.1 million in cash against €21.7 million total debt, indicating adequate liquidity but modest leverage. The net debt position of €6.6 million appears manageable relative to market capitalization of €37.2 million. The balance sheet structure suggests conservative financing, typical for cyclical industrial businesses serving mining sectors with irregular order patterns.

Growth Trends And Dividend Policy

Recent performance shows stability rather than high growth, with a €0.21 per share dividend representing a 20% payout ratio based on current EPS. The mining equipment sector's growth depends on commodity cycles and underground project pipelines. The company's expansion into battery-powered solutions aligns with industry electrification trends but requires monitoring of R&D-to-revenue conversion.

Valuation And Market Expectations

At a €37.2 million market cap, the stock trades at approximately 0.4x revenue and 6.6x net income. The beta of 0.813 suggests lower volatility than broader markets, possibly reflecting niche positioning. Current multiples appear to price in moderate growth expectations and cyclical risks inherent to mining capital equipment providers.

Strategic Advantages And Outlook

SMT Scharf's technical expertise in underground transport systems provides differentiation, while Yankuang's ownership offers stability. Challenges include dependence on mining capex cycles and geographic concentration risks. The transition toward electrified mining equipment could drive future growth, though competitive pressures from larger industrial conglomerates persist. Operational execution and order book visibility will be key performance drivers moving forward.

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