investorscraft@gmail.com

Intrinsic ValueCognex Corporation (0I14.L)

Previous Close£39.30
Intrinsic Value
Upside potential
Previous Close
£39.30

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

Cognex Corporation is a leader in the machine vision industry, specializing in advanced automation solutions for manufacturing and distribution. The company's core revenue model revolves around its proprietary VisionPro software, QuickBuild interface, and deep learning vision tools, which enable precise inspection, measurement, and identification of discrete items across diverse sectors like consumer electronics, automotive, and pharmaceuticals. Cognex's products, including In-Sight vision systems and DataMan barcode readers, are critical for quality control and efficiency in high-volume production environments. Operating in the competitive hardware and equipment sector, Cognex distinguishes itself through technological innovation and a robust global distribution network. Its market position is reinforced by strong demand for automation in industries prioritizing precision and scalability. The company serves blue-chip clients worldwide, leveraging its expertise to maintain a dominant share in industrial machine vision applications.

Revenue Profitability And Efficiency

Cognex reported revenue of $914.5 million for the fiscal year, with net income of $106.2 million, reflecting a net margin of approximately 11.6%. The company generated $149.1 million in operating cash flow, demonstrating solid cash conversion efficiency. Capital expenditures were modest at $15 million, indicating disciplined investment in growth while maintaining operational leverage. The diluted EPS of $0.62 underscores steady profitability despite sector-specific headwinds.

Earnings Power And Capital Efficiency

Cognex's earnings power is supported by its high-margin software and vision systems, which drive recurring revenue streams. The company's capital efficiency is evident in its ability to generate substantial operating cash flow relative to its asset base. With a beta of 1.45, Cognex exhibits higher volatility than the market, reflecting its exposure to cyclical industrial demand, but its technological edge mitigates downside risks.

Balance Sheet And Financial Health

Cognex maintains a strong balance sheet with $186.1 million in cash and equivalents and total debt of $70.2 million, resulting in a conservative net cash position. The low debt-to-equity ratio highlights financial stability, providing flexibility for strategic investments or acquisitions. The company's liquidity position is robust, ensuring resilience against macroeconomic fluctuations.

Growth Trends And Dividend Policy

Cognex's growth is tied to increasing automation adoption across industries, though near-term revenue trends may face cyclical pressures. The company pays a dividend of $0.315 per share, signaling a commitment to shareholder returns while retaining capital for innovation. Its long-term growth trajectory remains intact, supported by secular trends in smart manufacturing and Industry 4.0.

Valuation And Market Expectations

With a market capitalization of $4.99 billion, Cognex trades at a premium valuation, reflecting its leadership in machine vision and growth potential. Investors appear to price in sustained demand for automation solutions, though macroeconomic uncertainties could weigh on short-term performance. The stock's beta suggests higher sensitivity to market movements compared to peers.

Strategic Advantages And Outlook

Cognex's strategic advantages include its patented vision technology, deep industry expertise, and global distribution reach. The outlook remains positive as automation demand grows, though competition and supply chain dynamics pose challenges. The company is well-positioned to capitalize on long-term trends in smart manufacturing, with innovation as a key differentiator.

Sources

Company filings, Bloomberg

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