investorscraft@gmail.com

Intrinsic ValueRAVENO Capital AG (TUF.DE)

Previous Close0.28
Intrinsic Value
Upside potential
Previous Close
0.28

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

RAVENO Capital AG, operating as Tuff Group AG, is a Singapore-based engineering and construction firm specializing in oil and gas, infrastructure, and energy sectors. The company provides end-to-end services, including engineering, procurement, construction, and project management, catering to complex infrastructure needs such as roads, bridges, ports, and water treatment facilities. Its diversified service portfolio positions it as a general contractor for large-scale projects, though its market presence remains niche compared to global peers. Tuff Group AG operates in a highly competitive industry, where scale and regional expertise are critical. While its focus on oil and gas and infrastructure aligns with long-term demand drivers, the company's small size and limited financial resources constrain its ability to compete with larger multinational firms. Its geographic concentration in Singapore and surrounding regions further limits diversification, though it may benefit from regional infrastructure growth. The company’s revenue model relies heavily on project-based contracts, exposing it to cyclical demand and execution risks inherent in the construction sector.

Revenue Profitability And Efficiency

In FY 2020, RAVENO Capital AG reported revenue of €3.77 million, reflecting its small-scale operations. The company recorded a net loss of €1.27 million, with diluted EPS of -€0.0318, indicating weak profitability. Operating cash flow was negative at €437,750, suggesting challenges in converting revenue into cash. The absence of capital expenditures implies limited reinvestment, which may hinder future growth.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow underscore inefficiencies in its operational model. With no reported debt, the firm is not leveraged, but its lack of profitability raises concerns about sustainable capital allocation. The absence of meaningful capital expenditures further questions its ability to scale or improve margins in a capital-intensive industry.

Balance Sheet And Financial Health

RAVENO Capital AG’s balance sheet shows minimal cash reserves (€866) and no debt, indicating a low-risk financial structure but also limited liquidity. The lack of leverage may provide flexibility, but the company’s negative cash flow and earnings weaken its ability to fund operations or growth without external financing.

Growth Trends And Dividend Policy

The company’s financial performance in FY 2020 does not suggest positive growth trends, with declining revenue and persistent losses. No dividends were paid, aligning with its unprofitable status. Given its small market cap (€12 million) and operational challenges, near-term growth prospects appear constrained unless strategic changes are implemented.

Valuation And Market Expectations

With a market cap of €12 million and a high beta of 2.479, RAVENO Capital AG is viewed as a speculative investment. The lack of profitability and negative cash flow likely contribute to investor skepticism. The stock’s valuation reflects high risk, with limited fundamental support for upside potential in the absence of a turnaround.

Strategic Advantages And Outlook

The company’s specialization in oil and gas and infrastructure could position it for regional opportunities, but its financial instability remains a significant hurdle. Without improved profitability or access to capital, its ability to compete or expand is limited. The outlook remains cautious, dependent on operational restructuring or external funding to stabilize its business model.

Sources

Company description, financial data from disclosed filings, market data from Deutsche Börse.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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