investorscraft@gmail.com

Intrinsic ValueSemperit AG Holding (SEW.DE)

Previous Close12.68
Intrinsic Value
Upside potential
Previous Close
12.68

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

Semperit AG Holding operates in the industrial machinery sector, specializing in polymer-based products for medical and industrial applications. The company’s diversified portfolio includes examination and surgical gloves, hydraulic hoses, conveyor belts, and railway infrastructure components, serving critical industries such as healthcare, construction, and transportation. Its five segments—Sempermed, Semperflex, Sempertrans, Semperseal, and Semperform—allow it to address niche markets with high-performance polymer solutions, reinforcing its position as a specialized supplier in the industrials sector. Semperit’s revenue model is driven by both recurring demand for consumables like medical gloves and long-term industrial contracts for durable products. The company competes on technological expertise, product reliability, and customization capabilities, though it faces pricing pressures in commoditized segments. Its focus on R&D and sustainability aligns with evolving regulatory and customer preferences, particularly in medical and infrastructure applications. While not a market leader in scale, Semperit maintains a defensible niche through vertical integration and targeted innovation.

Revenue Profitability And Efficiency

Semperit reported revenue of €676.6 million in its latest fiscal year, with net income of €11.5 million, reflecting modest profitability in a competitive environment. Operating cash flow of €94.6 million suggests healthy liquidity generation, though capital expenditures of €64.6 million indicate ongoing reinvestment needs. The diluted EPS of €0.56 underscores the company’s ability to translate top-line performance into shareholder returns, albeit at constrained margins.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by sector-specific challenges, including raw material volatility and industrial demand cyclicality. Its capital efficiency is evident in its ability to fund capex (€64.6 million) primarily through operating cash flow (€94.6 million), though net income margins of ~1.7% highlight room for operational improvement. The balance between growth investments and profitability remains a key focus.

Balance Sheet And Financial Health

Semperit’s balance sheet shows €126 million in cash against €282.8 million of total debt, indicating a leveraged but manageable position. The debt level is partially offset by strong operating cash flow, suggesting adequate coverage. With a market cap of €282.7 million, the company’s enterprise value reflects moderate financial risk, though liquidity reserves provide flexibility for near-term obligations.

Growth Trends And Dividend Policy

Growth is likely tied to industrial demand recovery and medical sector resilience, with limited historical data suggesting cautious expansion. The dividend of €0.50 per share implies a payout ratio of ~89% of diluted EPS, signaling a commitment to shareholder returns but potentially constraining reinvestment. Future trends may hinge on segment-specific demand and cost management initiatives.

Valuation And Market Expectations

At a market cap of €282.7 million, Semperit trades at ~0.42x revenue, reflecting market skepticism about margin scalability. The beta of 0.704 suggests lower volatility than the broader market, possibly due to its niche industrial exposure. Investors appear to price in steady but unspectacular performance, with valuation metrics aligning with sector peers.

Strategic Advantages And Outlook

Semperit’s strategic strengths lie in its diversified polymer expertise and vertical integration, though it faces headwinds from input cost inflation and industrial cyclicality. The outlook depends on its ability to innovate in high-margin niches like medical gloves and infrastructure solutions, while managing debt and capex efficiently. Regulatory tailwinds in healthcare and sustainability could provide incremental opportunities.

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