investorscraft@gmail.com

Intrinsic ValueSteico Se (ST5.DE)

Previous Close23.00
Intrinsic Value
Upside potential
Previous Close
23.00

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

STEICO SE operates in the sustainable construction materials sector, specializing in eco-friendly wood fiber-based insulation and structural products. The company serves both new construction and renovation markets, offering solutions like wood fiber insulation panels, I-joists, and laminated veneer lumber. Its products cater to energy-efficient building standards, positioning STEICO as a key player in Europe's green construction movement. The company differentiates itself through its focus on renewable materials, aligning with tightening environmental regulations and growing demand for sustainable alternatives in the construction industry. STEICO's vertical integration—from raw material sourcing to finished products—enhances its cost control and supply chain reliability. Its subsidiary structure under Schramek GmbH provides stability, while its training programs for professionals foster long-term customer relationships and industry expertise.

Revenue Profitability And Efficiency

In FY 2023, STEICO reported revenue of €383.9 million, with net income of €16.9 million, reflecting a net margin of approximately 4.4%. Operating cash flow stood at €51.6 million, though significant capital expenditures of €84.4 million indicate ongoing investments in capacity or technology. The company’s profitability metrics suggest moderate efficiency, with room for improvement in scaling its eco-friendly product lines.

Earnings Power And Capital Efficiency

STEICO’s diluted EPS of €1.2 demonstrates modest earnings power relative to its market cap. The negative free cash flow (€32.8 million after accounting for capex) highlights heavy reinvestment, which may pressure short-term returns but could strengthen long-term competitive positioning in sustainable construction materials.

Balance Sheet And Financial Health

The company holds €33.0 million in cash against total debt of €191.9 million, indicating a leveraged balance sheet. While debt levels are substantial, the stable demand for green construction materials may support STEICO’s ability to service obligations. Investors should monitor debt-to-equity trends and liquidity metrics closely.

Growth Trends And Dividend Policy

STEICO’s growth is tied to the expansion of sustainable construction practices in Europe. With no dividend payout in FY 2023, the company appears to prioritize reinvestment over shareholder returns, aligning with its capital-intensive growth strategy. Revenue trends should be evaluated against regulatory tailwinds for energy-efficient building solutions.

Valuation And Market Expectations

At a market cap of €298.6 million, STEICO trades at a P/E of approximately 17.7x (based on diluted EPS). Its beta of 1.141 suggests higher volatility than the broader market, reflecting sector-specific risks and growth expectations tied to the green construction boom.

Strategic Advantages And Outlook

STEICO’s focus on renewable materials and vertical integration provides a defensible niche in the construction sector. Regulatory support for sustainable building and rising energy costs could drive demand for its products. However, execution risks related to debt management and capex efficiency remain critical to watch.

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