investorscraft@gmail.com

Intrinsic ValueKoenig & Bauer AG (0G15.L)

Previous Close£9.31
Intrinsic Value
Upside potential
Previous Close
£9.31

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

Koenig & Bauer AG is a Germany-based industrial machinery company specializing in advanced printing and post-print systems. The company operates through three segments: Sheetfed, Digital & Webfed, and Special, catering to diverse markets including packaging, commercial printing, and security applications. Its product portfolio includes offset, digital, and flexo presses, alongside workflow solutions and peripheral equipment, positioning it as a key player in the global printing technology sector. The company serves industries requiring high-precision printing, such as packaging, decor, and banknote production, leveraging its long-standing expertise since its founding in 1817. Koenig & Bauer maintains a competitive edge through innovation in digital transformation and sustainability, addressing evolving customer demands for efficiency and eco-friendly solutions. Despite market challenges, its diversified revenue streams and strong service offerings, including maintenance and retrofitting, provide resilience in a cyclical industry.

Revenue Profitability And Efficiency

Koenig & Bauer reported revenue of €1.27 billion for the period, reflecting its broad market reach. However, the company posted a net loss of €70.1 million, with diluted EPS at -€4.24, indicating profitability challenges. Operating cash flow stood at €73.4 million, suggesting some operational resilience, though capital expenditures of €43.1 million highlight ongoing investments in technology and infrastructure.

Earnings Power And Capital Efficiency

The company's negative earnings underscore pressures in its operating segments, likely due to rising costs or competitive pricing. Operating cash flow, while positive, may not fully offset capital needs, as seen in the significant capex outlay. The absence of dividend payouts further reflects a focus on preserving capital for restructuring or growth initiatives.

Balance Sheet And Financial Health

Koenig & Bauer holds €133.7 million in cash and equivalents against total debt of €296 million, indicating moderate leverage. The balance sheet suggests liquidity is manageable, but the debt load could constrain flexibility if profitability does not improve. The lack of dividends aligns with a conservative financial strategy amid current challenges.

Growth Trends And Dividend Policy

Revenue trends remain stable, but net losses signal underlying pressures. The company has suspended dividends, prioritizing financial stability over shareholder returns. Future growth may hinge on demand for digital and sustainable printing solutions, though macroeconomic factors could influence recovery.

Valuation And Market Expectations

With a market cap of €206 million and a beta of 1.456, Koenig & Bauer is viewed as a higher-risk investment. The negative earnings and lack of dividends likely weigh on investor sentiment, though long-term potential in niche printing markets could offer upside if operational improvements materialize.

Strategic Advantages And Outlook

Koenig & Bauer’s deep industry expertise and diversified product lines provide a foundation for recovery. Strategic focus on digital innovation and sustainability could unlock new opportunities, but near-term execution risks persist. The outlook remains cautious, dependent on macroeconomic stability and successful cost management.

Sources

Company filings, London Stock Exchange 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