investorscraft@gmail.com

Intrinsic ValueStabilus S.A. (STM.DE)

Previous Close19.40
Intrinsic Value
Upside potential
Previous Close
19.40

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

Stabilus S.A. is a leading industrial machinery company specializing in gas springs, dampers, and electric tailgate systems, serving diverse sectors such as automotive, furniture, medical technology, and construction machinery. The company generates revenue through a mix of product sales—including non-locking and locking gas springs, motion dampers, and electric drives—and aftermarket services like spare parts and CAD-configurators. Its broad application spectrum, from automotive overrun brakes to commercial cooling counters, underscores its adaptability across industries. Stabilus operates in a competitive but niche market, leveraging its 90-year heritage and technical expertise to maintain a strong position in Europe and internationally. The company’s focus on precision engineering and durability aligns with demand for reliable industrial components, though it faces pricing pressures from regional competitors and raw material volatility. Its diversified client base mitigates sector-specific risks while reinforcing its role as a critical supplier to OEMs and aftermarkets.

Revenue Profitability And Efficiency

Stabilus reported revenue of €1.31 billion, with net income of €70.2 million, reflecting a net margin of approximately 5.4%. Operating cash flow stood at €197 million, indicating robust cash generation, though capital expenditures of €53.5 million suggest ongoing investments in production capacity. The company’s diluted EPS of €2.84 demonstrates moderate profitability, with efficiency metrics likely influenced by input cost fluctuations and operational scaling.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified product portfolio and recurring aftermarket revenue. Operating cash flow covers capital expenditures nearly fourfold, highlighting efficient reinvestment. However, a beta of 0.926 suggests earnings are somewhat sensitive to broader industrial cycles. The balance between R&D-driven innovation and cost management will be critical to sustaining margins.

Balance Sheet And Financial Health

Stabilus holds €109.4 million in cash against total debt of €821 million, indicating a leveraged but manageable position. The debt-to-equity ratio warrants monitoring, though strong operating cash flow provides liquidity. The company’s ability to service debt is supported by stable cash generation, but refinancing risks may arise in higher-rate environments.

Growth Trends And Dividend Policy

Growth is tied to industrial demand, with electric tailgate systems likely benefiting from automotive trends. A dividend of €1.15 per share reflects a commitment to shareholder returns, though payout ratios remain conservative. Expansion into emerging markets and adjacencies like medical technology could drive future revenue diversification.

Valuation And Market Expectations

With a market cap of €599 million, Stabilus trades at a P/E of approximately 8.5x, suggesting modest market expectations. The valuation aligns with industrial sector peers but may discount potential from electrification trends. Investor sentiment appears balanced between cyclical risks and niche market strengths.

Strategic Advantages And Outlook

Stabilus’s long-standing expertise and diversified applications provide resilience, but supply chain efficiency and pricing power remain challenges. The outlook hinges on leveraging electrification trends in automotive and industrial sectors, while maintaining cost discipline. Strategic acquisitions or partnerships could enhance technological capabilities and market reach.

Sources

Company filings, Bloomberg

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