investorscraft@gmail.com

Intrinsic ValueUzin Utz AG (UZU.DE)

Previous Close75.50
Intrinsic Value
Upside potential
Previous Close
75.50

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

Uzin Utz AG is a Germany-based specialty chemicals company focused on construction chemical system products. The company operates through distinct segments, including laying systems for floors, parquet, tiles, and natural stone, as well as surface care and refinement solutions. Its product portfolio includes high-performance adhesives, synthetic resin flooring, and maintenance products, marketed under well-established brands such as UZIN, WOLFF, and PALLMANN. Uzin Utz serves a global customer base, emphasizing innovation and sustainability in flooring solutions. The company’s market position is strengthened by its diversified product range and strong regional presence, particularly in Europe. Its focus on system solutions—combining products, tools, and services—provides a competitive edge in the specialty chemicals sector. With over a century of industry experience, Uzin Utz maintains a reputation for quality and reliability, catering to both professional contractors and industrial clients.

Revenue Profitability And Efficiency

Uzin Utz reported revenue of €476.0 million in the latest fiscal period, with net income of €29.4 million, reflecting a steady operational performance. The company’s diluted EPS stood at €5.84, indicating efficient earnings distribution. Operating cash flow was robust at €53.1 million, supported by disciplined cost management. Capital expenditures of €12.3 million suggest a balanced reinvestment strategy to sustain growth without overleveraging.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with a net income margin of approximately 6.2%. Its ability to generate €53.1 million in operating cash flow underscores efficient working capital management. The moderate capital expenditure relative to cash flow highlights a focus on maintaining capital efficiency while funding necessary growth initiatives.

Balance Sheet And Financial Health

Uzin Utz maintains a conservative balance sheet, with €44.3 million in cash and equivalents against total debt of €81.2 million. The debt level appears manageable given the company’s cash flow generation. The liquidity position provides flexibility for operational needs and potential strategic investments.

Growth Trends And Dividend Policy

The company has shown resilience in revenue growth, supported by its diversified product lines and geographic reach. A dividend of €1.9 per share reflects a commitment to shareholder returns, with a payout ratio that aligns with sustainable earnings retention for future expansion.

Valuation And Market Expectations

With a market capitalization of approximately €307.7 million, Uzin Utz trades at a valuation reflective of its niche market position and steady financial performance. The beta of 0.969 suggests lower volatility compared to the broader market, aligning with its stable industry positioning.

Strategic Advantages And Outlook

Uzin Utz benefits from its long-standing brand equity, technical expertise, and integrated system solutions. The company is well-positioned to capitalize on trends in sustainable construction and flooring innovation. Its regional diversification and focus on high-margin specialty products provide a solid foundation for sustained growth.

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