investorscraft@gmail.com

Intrinsic ValueSurteco Group SE (SUR.DE)

Previous Close12.95
Intrinsic Value
Upside potential
Previous Close
12.95

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

Surteco Group SE operates as a specialized manufacturer of coated surface materials, serving industries such as wood-based products, flooring, furniture, and construction. The company’s core revenue model is built on three segments: Decoratives, which includes decor papers and edgebandings; Profiles, offering floor strips and technical extrusions; and Technicals, providing impregnated products and hybrid foils for industrial applications. Its diversified product portfolio caters to both B2B and artisan markets, positioning it as a key supplier in the European and American surface materials sector. Surteco’s market position is reinforced by its technical expertise in surface coatings and its ability to serve niche industrial applications, though it faces competition from larger material science firms. The company’s focus on sustainability and innovation in paper- and plastic-based materials aligns with evolving industry trends, though macroeconomic pressures in construction and furniture demand remain a challenge.

Revenue Profitability And Efficiency

Surteco reported revenue of €835.1 million in FY 2023, reflecting its broad industrial customer base. However, net income was negative at €-12.3 million, indicating margin pressures from input costs or operational inefficiencies. Operating cash flow stood at €100.6 million, suggesting reasonable liquidity generation, though capital expenditures of €-34.8 million highlight ongoing investments in production capabilities.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €-0.79 underscores earnings challenges, likely due to cost inflation or weak demand in key markets. Despite this, operating cash flow remains positive, indicating underlying cash-generating ability. Capital efficiency may be constrained by debt levels, with total debt at €471.1 million against cash reserves of €111.8 million.

Balance Sheet And Financial Health

Surteco’s balance sheet shows €111.8 million in cash against €471.1 million in total debt, implying a leveraged position. The absence of dividends in FY 2023 suggests a focus on debt management or reinvestment. Liquidity appears manageable given operating cash flow, but refinancing risks may arise if profitability does not improve.

Growth Trends And Dividend Policy

Revenue stability contrasts with negative earnings, pointing to margin compression rather than top-line decline. No dividend was paid in FY 2023, likely due to earnings challenges. Growth may depend on industrial recovery in Europe and cost optimization efforts, though near-term headwinds persist.

Valuation And Market Expectations

With a market cap of €253.5 million and a beta of 0.48, Surteco is viewed as a lower-volatility industrial play. The negative earnings and leveraged balance sheet may weigh on valuation multiples until profitability improves. Investors likely await signs of margin recovery or debt reduction.

Strategic Advantages And Outlook

Surteco’s technical expertise in surface materials provides a competitive edge, but macroeconomic and cost pressures pose risks. The outlook hinges on industrial demand recovery and operational efficiency gains. Strategic focus on high-margin niches and sustainability could drive long-term differentiation, though near-term challenges remain.

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