investorscraft@gmail.com

Intrinsic ValueSto SE & Co. KGaA (STO3.DE)

Previous Close118.60
Intrinsic Value
Upside potential
Previous Close
118.60

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

Sto SE & Co. KGaA is a Germany-based leader in the construction materials sector, specializing in high-performance building coatings and facade systems. The company operates across Europe, the U.S., and Asia Pacific, offering a diversified portfolio including external wall insulation, interior decorative coatings, acoustic systems, and concrete restoration solutions. Its revenue model relies on direct and multi-stage distribution channels targeting professional applicators, architects, and real estate developers. Sto differentiates itself through integrated solutions that combine technical innovation with sustainability, catering to energy-efficient building standards. The company holds a strong position in the niche market of premium facade systems, supported by its brand reputation and technical expertise. Its focus on R&D and compliance with stringent environmental regulations enhances its competitive edge in the industrials sector.

Revenue Profitability And Efficiency

In FY 2023, Sto reported revenue of €1.72 billion, with net income of €86.1 million, reflecting a net margin of approximately 5%. Operating cash flow stood at €170.9 million, indicating robust cash generation. Capital expenditures of €46.6 million suggest disciplined reinvestment, aligning with the company’s growth strategy. The diluted EPS of €13.37 underscores efficient earnings distribution across its 6.43 million outstanding shares.

Earnings Power And Capital Efficiency

Sto’s earnings power is demonstrated by its ability to maintain profitability in a competitive market, with an EPS of €13.37. The company’s capital efficiency is evident in its operating cash flow of €170.9 million, which supports both operational needs and strategic investments. Its moderate leverage, with total debt of €103.6 million against cash reserves of €122.3 million, indicates prudent financial management.

Balance Sheet And Financial Health

Sto’s balance sheet remains solid, with €122.3 million in cash and equivalents against total debt of €103.6 million, reflecting a healthy liquidity position. The company’s net cash position and manageable debt levels suggest strong financial health, supporting its capacity for future investments and dividend payouts.

Growth Trends And Dividend Policy

Sto’s growth is driven by demand for energy-efficient building solutions, though its dividend payout of €0.31 per share indicates a conservative distribution policy. The company’s focus on sustainable construction trends positions it for long-term growth, albeit with moderate near-term shareholder returns.

Valuation And Market Expectations

With a market cap of €659.2 million and a beta of 0.989, Sto is valued as a stable player in the industrials sector. The market appears to price in steady performance, balancing its niche expertise with broader construction sector cyclicality.

Strategic Advantages And Outlook

Sto’s strategic advantages lie in its technical expertise, sustainable product portfolio, and strong distribution network. The outlook remains positive, supported by global trends toward energy-efficient construction, though macroeconomic uncertainties in the building sector could pose challenges.

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