investorscraft@gmail.com

Intrinsic ValueManz AG (0J9O.L)

Previous Close£0.07
Intrinsic Value
Upside potential
Previous Close
£0.07

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Manz AG operates as a high-tech equipment manufacturer, specializing in advanced production solutions across multiple industries. The company's diversified segments—Solar, Electronics, Energy Storage, Contract Manufacturing, and Service—cater to growing demand for renewable energy, consumer electronics, and automotive components. Its Solar segment focuses on thin-film solar modules and CIGS technology, positioning it in the competitive renewable energy sector. The Electronics segment serves display and PCB manufacturers, while Energy Storage targets lithium-ion battery production, aligning with global electrification trends. Contract Manufacturing and Service segments provide flexible production and after-sales support, enhancing customer retention. Manz AG's expertise in automation and process development strengthens its niche in high-margin industrial equipment, though it faces stiff competition from larger players in Asia and Europe. The company's R&D-driven approach and focus on sustainable technologies could bolster its long-term market positioning, particularly in energy transition markets.

Revenue Profitability And Efficiency

Manz AG reported revenue of €249.2 million in FY 2023, reflecting its diversified industrial client base. However, the company posted a net loss of €2.4 million, with diluted EPS of -€0.28, indicating ongoing profitability challenges. Operating cash flow was negative at €23.9 million, exacerbated by capital expenditures of €28.8 million, suggesting aggressive reinvestment despite margin pressures. The lack of dividend payments aligns with its focus on liquidity preservation.

Earnings Power And Capital Efficiency

The company's negative earnings and cash flow highlight inefficiencies in converting revenue into sustainable profits. High capital expenditures relative to operating cash flow suggest significant upfront investments in production capacity and R&D, which may yield future returns but currently strain financial performance. The Energy Storage and Solar segments could drive future earnings if global demand for battery and renewable energy solutions accelerates.

Balance Sheet And Financial Health

Manz AG's balance sheet shows €30.2 million in cash against €78.2 million in total debt, indicating a leveraged position. The negative operating cash flow raises liquidity concerns, though its equity base and manageable debt maturity profile provide some stability. The company's ability to service debt will depend on improving operational cash generation or securing additional financing.

Growth Trends And Dividend Policy

Growth prospects are tied to secular trends in renewable energy and electrification, particularly in Energy Storage and Solar. However, recent financials show stagnation, with no dividend policy in place as the company prioritizes reinvestment. Order book trends in high-growth segments like lithium-ion batteries will be critical for future revenue expansion.

Valuation And Market Expectations

With a market cap of €5.5 million, Manz AG trades at a low revenue multiple, reflecting skepticism about its turnaround potential. The stock's beta of 0.839 suggests moderate volatility relative to the market. Investors likely await clearer signs of margin improvement or contract wins in key segments before assigning higher valuation multiples.

Strategic Advantages And Outlook

Manz AG's niche expertise in automation for energy and electronics provides differentiation, but execution risks remain. Near-term challenges include debt management and achieving positive cash flow. Long-term success hinges on capitalizing on energy transition trends, though competitive pressures and high R&D costs could limit upside. The outlook remains cautious pending operational improvements.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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