investorscraft@gmail.com

Intrinsic ValueKUKA AG (0JOE.L)

Previous Close£83.90
Intrinsic Value
Upside potential
Previous Close
£83.90

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

KUKA AG operates as a global leader in robot-based automation solutions, serving industries such as automotive, electronics, e-commerce, healthcare, and consumer goods. The company’s core revenue model is built on manufacturing industrial and collaborative robots, automation components, and digital services, including cloud-based IoT tools. Its diversified portfolio spans turnkey production systems, warehouse automation, and healthcare logistics, positioning KUKA as a key enabler of Industry 4.0. The company’s subsidiary structure under Midea Electric enhances its competitive edge in cost-efficient manufacturing and access to Asian markets. KUKA’s Swisslog segment further strengthens its presence in automated warehouse and hospital logistics, leveraging proprietary software and AGVs. With a heritage dating back to 1898, KUKA combines engineering expertise with innovation, targeting high-growth sectors like e-commerce automation and smart factories. Its market position is reinforced by strategic partnerships and a focus on scalable, modular solutions tailored to industrial digitization.

Revenue Profitability And Efficiency

In FY 2021, KUKA reported revenue of €3.29 billion, with net income of €49.4 million, reflecting a recovery trajectory post-pandemic. The diluted EPS of €1.57 indicates modest profitability, while operating cash flow of €208 million underscores operational resilience. Capital expenditures of €101.4 million suggest continued investment in automation technologies, aligning with long-term growth in industrial IoT.

Earnings Power And Capital Efficiency

KUKA’s earnings power is tempered by sector-wide supply chain challenges, yet its robotics and Swisslog segments demonstrate stable margins. The company’s capital efficiency is evident in its ability to generate positive operating cash flow despite macroeconomic headwinds, supported by recurring revenue from service and software offerings.

Balance Sheet And Financial Health

KUKA maintains a solid liquidity position with €673.2 million in cash and equivalents, against total debt of €501 million. This conservative leverage ratio provides flexibility for R&D and strategic acquisitions, though reliance on parent company Midea for financial backing remains a factor.

Growth Trends And Dividend Policy

Growth is driven by demand for automation in logistics and healthcare, with dividends of €2.85 per share signaling shareholder returns. However, reinvestment priorities may limit near-term dividend hikes as KUKA scales its digital and modular solutions.

Valuation And Market Expectations

The stock’s beta of 0.77 suggests lower volatility relative to the market, but sparse public valuation metrics (e.g., no disclosed market cap) limit clarity. Investors likely price in KUKA’s niche expertise and Midea’s backing as long-term value drivers.

Strategic Advantages And Outlook

KUKA’s integration with Midea enhances supply chain and cost advantages, while its focus on high-margin software and services mitigates cyclical risks. The outlook is positive, hinging on industrial automation adoption, though competition and input cost inflation require vigilant execution.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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