investorscraft@gmail.com

Intrinsic Valuetechnotrans SE (0JMU.L)

Previous Close£33.50
Intrinsic Value
Upside potential
Previous Close
£33.50

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

technotrans SE is a Germany-based industrial technology and services company specializing in precision cooling, filtration, and fluid management solutions. The company operates through two segments—Technology and Services—catering to diverse industries such as plastics, electric mobility, data centers, healthcare, and printing. Its core revenue model combines equipment sales with high-margin aftermarket services, including maintenance, spare parts, and technical documentation, ensuring recurring income streams. technotrans holds a niche position in industrial temperature control and fluid handling, supported by its long-standing expertise since 1970. The company serves as a critical enabler for high-performance applications, particularly in laser systems, machine tools, and high-power charging infrastructure, where precision and reliability are paramount. Its market positioning is reinforced by a focus on innovation, particularly in sustainability-driven cooling solutions for electric mobility and data centers, aligning with global decarbonization trends. While competing against larger industrial conglomerates, technotrans differentiates through specialized, application-specific engineering and a strong service network.

Revenue Profitability And Efficiency

In its latest fiscal year, technotrans reported revenue of €238.1 million, with net income of €7.3 million, reflecting a net margin of approximately 3.1%. Operating cash flow stood at €11.7 million, though capital expenditures of €3.2 million indicate moderate reinvestment needs. The company’s profitability metrics suggest room for operational efficiency improvements, particularly in scaling higher-margin service offerings.

Earnings Power And Capital Efficiency

Diluted EPS of €1.06 demonstrates modest earnings power, with the Services segment likely contributing steadier cash flows compared to cyclical Technology sales. The company’s capital efficiency appears balanced, with manageable debt levels and adequate liquidity, though its beta of 1.5 indicates higher volatility relative to the market.

Balance Sheet And Financial Health

technotrans maintains a conservative balance sheet, with €18.8 million in cash and equivalents against total debt of €4.2 million, reflecting a strong liquidity position. The low leverage ratio supports financial flexibility, while the modest capex outlay suggests disciplined capital allocation. The structure aligns with its hybrid equipment-and-services business model.

Growth Trends And Dividend Policy

Growth prospects are tied to industrial automation and electrification trends, particularly in electric mobility and data center cooling. The company pays a dividend of €0.62 per share, yielding approximately 2.5% at current market cap levels, signaling a commitment to shareholder returns despite moderate earnings growth.

Valuation And Market Expectations

With a market capitalization of €127 million, technotrans trades at a P/E ratio of around 17x, slightly above niche industrial peers. Investors likely price in its specialization in high-growth niches like e-mobility, though execution risks in scaling services may temper expectations.

Strategic Advantages And Outlook

technotrans’s key advantages include deep application expertise and a sticky service backlog. The outlook hinges on leveraging sustainability trends in cooling solutions, though macroeconomic sensitivity in industrial capex remains a monitorable risk. Strategic focus on high-power charging and data center infrastructure could drive long-term differentiation.

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