investorscraft@gmail.com

Intrinsic Valuethyssenkrupp AG (TKA.DE)

Previous Close11.29
Intrinsic Value
Upside potential
Previous Close
11.29

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

thyssenkrupp AG is a diversified industrial conglomerate operating across automotive technology, industrial components, marine systems, steel production, and materials services. The company serves global markets, with a strong presence in Germany, the US, and China. Its Automotive Technology segment supplies critical components and automation solutions to the automotive sector, while Industrial Components focuses on forged parts and bearings for wind energy and construction machinery. The Multi Tracks segment specializes in plant construction for chemical, cement, and mining industries, leveraging engineering expertise. Marine Systems provides advanced submarine and surface vessel solutions, reinforcing its niche in defense and maritime security. Materials Services acts as a distributor of industrial materials, offering logistical and technical support. Steel Europe remains a core division, producing flat carbon steel and intelligent material solutions. thyssenkrupp’s broad industrial footprint positions it as a key supplier to heavy industries, though it faces cyclical demand and competitive pressures in steel and automotive sectors. The company’s long-standing heritage and integrated operations provide scale advantages, but restructuring efforts continue to address profitability challenges.

Revenue Profitability And Efficiency

In its latest fiscal year, thyssenkrupp reported revenue of €35.04 billion but posted a net loss of €1.51 billion, reflecting margin pressures in steel and industrial segments. Operating cash flow stood at €1.35 billion, though capital expenditures of €1.6 billion indicate ongoing reinvestment needs. The diluted EPS of -€2.42 underscores profitability challenges, likely tied to restructuring costs and volatile input prices.

Earnings Power And Capital Efficiency

The company’s negative net income and high capital intensity suggest constrained earnings power, with steel and automotive segments likely weighing on returns. Operating cash flow coverage of capex appears tight, signaling potential liquidity strain if profitability does not improve. Asset turnover metrics would provide further clarity on capital efficiency, but current data points to suboptimal utilization.

Balance Sheet And Financial Health

thyssenkrupp maintains a robust liquidity position with €5.87 billion in cash and equivalents, against total debt of €1.47 billion, indicating a conservative leverage profile. However, the net loss and significant capex could pressure cash reserves if sustained. The balance sheet remains a relative strength, providing flexibility for restructuring or strategic shifts.

Growth Trends And Dividend Policy

Recent performance reflects stagnant growth, with cyclical headwinds in steel and automotive markets. The company paid a modest dividend of €0.15 per share, suggesting a commitment to shareholder returns despite losses. Long-term growth hinges on successful restructuring and demand recovery in core sectors, particularly steel and industrial components.

Valuation And Market Expectations

With a market cap of €5.37 billion and a beta of 1.6, thyssenkrupp trades at a discount to industrials peers, reflecting skepticism around turnaround prospects. Investors likely await clearer signs of operational improvement, especially in margin recovery and debt management, before assigning higher multiples.

Strategic Advantages And Outlook

thyssenkrupp’s diversified industrial base and technical expertise in niche markets like marine systems offer defensive strengths. However, the outlook remains cautious due to cyclical exposures and execution risks in restructuring. Success depends on streamlining operations, optimizing steel segment performance, and leveraging automation trends in automotive and industrial markets.

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