investorscraft@gmail.com

Intrinsic ValueTakkt AG (TTK.DE)

Previous Close3.62
Intrinsic Value
Upside potential
Previous Close
3.62

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

TAKKT AG is a B2B direct marketing specialist operating in the business equipment and supplies sector, serving customers across Germany, Europe, and the United States. The company operates through three distinct segments: Industrial & Packaging, Office Furniture & Displays, and FoodService. Its Industrial & Packaging segment, under brands like KAISER+KRAFT and Certeo, provides essential equipment such as pallet trucks, storage solutions, and specialized containers for hazardous materials. The Office Furniture & Displays segment, featuring brands like National Business Furniture and Displays2Go, caters to corporate clients with office furnishings and promotional displays. The FoodService segment, through brands like Hubert and Central, supplies kitchen and buffet equipment to the hospitality industry. TAKKT leverages a multi-channel sales approach, combining catalogs, e-commerce platforms, and direct sales to serve small and mid-sized businesses efficiently. The company’s market position is reinforced by its strong brand portfolio and regional expertise, though it faces competition from broader industrial suppliers and niche e-commerce players. Its focus on operational efficiency and customer-centric solutions helps maintain relevance in a fragmented market.

Revenue Profitability And Efficiency

TAKKT reported revenue of EUR 1.05 billion for the period, reflecting its broad market reach. However, net income stood at a loss of EUR 41.3 million, with diluted EPS of -EUR 0.64, indicating profitability challenges. Operating cash flow was positive at EUR 93.9 million, suggesting underlying operational efficiency despite the net loss. Capital expenditures were modest at EUR 11.9 million, reflecting disciplined investment.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight earnings pressure, likely due to macroeconomic or competitive factors. Operating cash flow remains robust, indicating effective working capital management. The capital expenditure ratio is low relative to revenue, suggesting a lean asset base and focus on cash generation rather than heavy reinvestment.

Balance Sheet And Financial Health

TAKKT’s balance sheet shows EUR 8.1 million in cash and equivalents, with total debt of EUR 124.7 million, indicating moderate leverage. The net debt position suggests manageable financial obligations, though liquidity is relatively tight. The company’s financial health appears stable but could be strained if profitability does not improve.

Growth Trends And Dividend Policy

Despite profitability challenges, TAKKT maintains a dividend policy, with a dividend per share of EUR 0.6. Revenue trends are stable, but growth appears muted given the net loss. The dividend payout may reflect confidence in cash flow sustainability, though investors should monitor earnings recovery for long-term dividend security.

Valuation And Market Expectations

With a market capitalization of EUR 454.6 million and a beta of 0.915, TAKKT is viewed as a relatively stable but low-growth investment. The negative earnings and modest valuation multiples suggest market skepticism about near-term turnaround potential. Investors likely await clearer signs of margin improvement or strategic shifts.

Strategic Advantages And Outlook

TAKKT’s diversified segment exposure and strong brand portfolio provide resilience, but profitability remains a key challenge. The company’s focus on operational efficiency and digital sales channels could drive gradual recovery. Macroeconomic conditions and competitive pressures will influence its ability to return to sustainable earnings growth.

Sources

Company description, financial data from disclosed filings, and market data from exchange sources.

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