investorscraft@gmail.com

Intrinsic ValueSTS Group AG (SF3.DE)

Previous Close3.12
Intrinsic Value
Upside potential
Previous Close
3.12

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

STS Group AG operates as a specialized supplier of components and systems for the commercial vehicle and automotive industries, with a strong presence in Germany, France, Mexico, and China. The company’s revenue model is built on manufacturing and selling interior and exterior components, including storage modules, cab side modules, and roof spoilers, primarily for trucks and commercial vehicles. It also produces plastic parts and advanced fiber molding compounds, catering to both traditional and electric vehicle markets. STS Group’s market position is reinforced by its diversified product portfolio and strategic geographic footprint, which allows it to serve major automotive OEMs. The company’s focus on innovation, particularly in lightweight materials for electric vehicles, positions it as a niche player in an industry increasingly driven by sustainability and efficiency. Its subsidiary relationship with Adler Pelzer Holding GmbH provides additional stability and access to broader industry networks.

Revenue Profitability And Efficiency

STS Group reported revenue of €311.1 million for the period, reflecting its established presence in the automotive components market. However, the company posted a net loss of €0.6 million, indicating margin pressures or operational inefficiencies. Operating cash flow stood at €7.1 million, but capital expenditures of €11.8 million suggest ongoing investments in production capabilities, which may weigh on short-term profitability.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -€0.1 highlights challenges in translating revenue into bottom-line profitability. Negative earnings, coupled with significant capital expenditures, suggest capital efficiency remains a concern. However, its operating cash flow indicates some ability to fund operations internally, though further improvements in cost management may be necessary to stabilize earnings.

Balance Sheet And Financial Health

STS Group holds €25.6 million in cash and equivalents, providing liquidity, but its total debt of €76.7 million raises leverage concerns. The balance sheet reflects a net debt position, which could constrain financial flexibility if profitability does not improve. The company’s ability to manage debt while funding growth initiatives will be critical to its financial stability.

Growth Trends And Dividend Policy

Despite a net loss, STS Group maintains a modest dividend of €0.041 per share, signaling confidence in future cash flows. Growth prospects hinge on demand for commercial vehicle components and expansion in electric vehicle-related products. However, the company’s ability to sustain dividends while improving earnings will depend on operational turnaround efforts.

Valuation And Market Expectations

With a market cap of €20.1 million, the company trades at a low valuation multiple, reflecting investor skepticism about its profitability. A beta of 1.211 suggests higher volatility compared to the broader market, likely due to its cyclical exposure and financial uncertainty.

Strategic Advantages And Outlook

STS Group’s strengths lie in its diversified product offerings and geographic reach, but profitability challenges remain a key risk. The shift toward electric vehicles presents opportunities, but execution on cost control and debt management will determine its long-term viability. The outlook remains cautious pending clearer signs of earnings recovery.

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