investorscraft@gmail.com

Intrinsic ValueWashTec AG (WSU.DE)

Previous Close48.10
Intrinsic Value
Upside potential
Previous Close
48.10

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

WashTec AG is a leading provider of car wash solutions, operating across Europe, North America, and the Asia Pacific. The company specializes in manufacturing and servicing roll-over, self-service, and commercial vehicle wash systems, complemented by water reclaim technology, digital solutions, and car wash chemicals under its Auwa brand. Its diversified product portfolio caters to petroleum companies, convenience stores, and transport operators, positioning it as a key player in the industrial machinery sector. WashTec’s integrated business model combines equipment sales with maintenance, upgrades, and financial services, ensuring recurring revenue streams. The company’s long-standing expertise, dating back to 1885, and its focus on innovation in water efficiency and automation reinforce its competitive edge. Serving a broad clientele, from individual filling stations to large supermarket chains, WashTec maintains a resilient market position despite cyclical demand in the automotive aftermarket.

Revenue Profitability And Efficiency

In its latest fiscal year, WashTec reported revenue of €476.9 million, with net income of €31.0 million, translating to a diluted EPS of €2.32. Operating cash flow stood at €49.7 million, reflecting efficient working capital management. Capital expenditures of €8.4 million indicate moderate reinvestment needs, supporting steady operational scalability.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with a net income margin of approximately 6.5%. Its ability to generate €49.7 million in operating cash flow against €31.0 million in net income highlights effective capital deployment. The balance between equipment sales and high-margin services enhances return on invested capital.

Balance Sheet And Financial Health

WashTec’s balance sheet shows €19.5 million in cash and equivalents against €65.8 million in total debt, suggesting manageable leverage. The liquidity position is adequate, supported by stable cash flows. The absence of excessive debt or liquidity constraints underscores financial resilience.

Growth Trends And Dividend Policy

Revenue growth is likely tied to expansion in digital and water-efficient solutions, alongside geographic diversification. The company’s dividend of €2.4 per share reflects a commitment to shareholder returns, with a payout ratio aligned with sustainable earnings. Future growth may hinge on adoption of eco-friendly car wash technologies.

Valuation And Market Expectations

With a market cap of €523.3 million and a beta of 0.71, WashTec is perceived as a stable industrial play. The current valuation multiples suggest moderate market expectations, balancing cyclical risks with the company’s niche expertise and recurring service revenue.

Strategic Advantages And Outlook

WashTec’s strategic advantages lie in its diversified product mix, long-term client relationships, and innovation in sustainable car wash systems. The outlook remains cautiously optimistic, driven by demand for automation and environmental compliance, though macroeconomic volatility could impact discretionary spending on car wash infrastructure.

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