investorscraft@gmail.com

Intrinsic ValueBaumot Group AG (TINC.DE)

Previous Close0.06
Intrinsic Value
Upside potential
Previous Close
0.06

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2019 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Baumot Group AG operates in the automotive parts sector, specializing in exhaust gas after-treatment and engine development solutions. The company focuses on developing and applying SCR systems and diesel particulate filters for a diverse range of applications, including passenger cars, commercial vehicles, and stationary plants. Its revenue model is built on serving OEMs, retrofitting markets, and aftermarket sectors, with additional income from R&D and validation services. Baumot positions itself as a niche player in clean air solutions, leveraging regulatory tailwinds from stricter emissions standards in Europe. The company’s expertise in emissions control technology gives it a competitive edge in markets prioritizing environmental compliance. However, its small scale and reliance on retrofitting demand expose it to cyclical risks in the automotive industry. Baumot’s geographic footprint in Germany and the UK provides localized market access but limits global diversification.

Revenue Profitability And Efficiency

In FY 2019, Baumot reported revenue of €15.1 million, with net income of €132,110, reflecting thin margins. Operating cash flow was negative at €-2.1 million, exacerbated by capital expenditures of €-137,538, indicating liquidity strain. The diluted EPS of €0.01 underscores modest earnings power relative to its outstanding shares of 22.2 million.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with minimal net income and negative operating cash flow. Capital efficiency is suboptimal, as evidenced by the cash burn and lack of meaningful profitability. The absence of debt suggests an unlevered balance sheet, but the weak cash generation raises questions about sustainable operations.

Balance Sheet And Financial Health

Baumot’s balance sheet shows €1.4 million in cash and no debt, providing short-term liquidity but limited resilience. The negative operating cash flow and minimal net income highlight financial fragility, despite the debt-free position. The lack of dividends aligns with its need to conserve capital for operational stability.

Growth Trends And Dividend Policy

Growth trends are unclear due to sparse profitability metrics and cash flow challenges. The company does not pay dividends, prioritizing reinvestment or survival over shareholder returns. Its small market cap of €1.4 million suggests limited investor confidence in near-term expansion.

Valuation And Market Expectations

With a market cap of €1.4 million and a beta of 0.28, Baumot is a micro-cap stock with low volatility but high speculative risk. The absence of meaningful earnings or cash flow makes intrinsic valuation challenging, reflecting market skepticism about its long-term viability.

Strategic Advantages And Outlook

Baumot’s niche expertise in emissions technology offers regulatory-driven opportunities, but its financial instability and small scale pose significant risks. The outlook remains uncertain, hinging on its ability to improve cash flow and capitalize on tightening environmental standards in Europe.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044

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