investorscraft@gmail.com

Intrinsic ValueZumtobel Group AG (0MJH.L)

Previous Close£3.55
Intrinsic Value
Upside potential
Previous Close
£3.55

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Zumtobel Group AG is a leading player in the global lighting industry, specializing in innovative lighting solutions through its Lighting and Components segments. The company designs and manufactures a comprehensive portfolio of products, including LED luminaires, light management systems, and smart lighting components, catering to both indoor and outdoor applications. Its well-established brands—Zumtobel, Thorn, Tridonic, and acdc—reinforce its reputation for quality and technological expertise in professional lighting. Operating in a competitive sector driven by energy efficiency and IoT integration, Zumtobel differentiates itself through a strong focus on sustainability, digital lighting controls, and turnkey project solutions. The company serves diverse markets, including commercial, industrial, and public infrastructure, leveraging its R&D capabilities to stay ahead in smart and adaptive lighting trends. With a global footprint and a commitment to innovation, Zumtobel maintains a solid position as a trusted partner for complex lighting projects, balancing premium offerings with cost-effective solutions.

Revenue Profitability And Efficiency

In FY 2024, Zumtobel reported revenue of €1.13 billion, reflecting steady demand for its lighting solutions. Net income stood at €24.6 million, with diluted EPS of €0.57, indicating moderate profitability. Operating cash flow was robust at €91.3 million, supported by efficient working capital management. Capital expenditures of €50.8 million suggest ongoing investments in production and technology to sustain competitiveness.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to generate consistent operating cash flow, which covers capital investments and debt obligations. With an operating cash flow margin of approximately 8.1%, Zumtobel demonstrates reasonable capital efficiency. Its focus on high-margin smart lighting and components helps offset cyclical demand in traditional lighting markets.

Balance Sheet And Financial Health

Zumtobel’s balance sheet remains stable, with €60.4 million in cash and equivalents against total debt of €139 million, yielding a net debt position of €78.6 million. The manageable leverage and healthy liquidity position provide flexibility for strategic initiatives. The company’s financial health is further supported by its ability to fund operations and dividends without excessive reliance on external financing.

Growth Trends And Dividend Policy

Growth is driven by increasing adoption of energy-efficient LED and smart lighting systems, though the industry remains competitive. Zumtobel’s dividend of €0.25 per share reflects a balanced approach to shareholder returns, with a payout ratio aligned with its earnings stability. Future growth may hinge on expanding IoT-enabled lighting solutions and penetrating emerging markets.

Valuation And Market Expectations

With a market cap of €208.6 million, Zumtobel trades at a modest valuation, reflecting its niche position in a mature industry. Investors likely anticipate gradual growth, tempered by macroeconomic uncertainties and sector competition. The beta of 0.768 suggests lower volatility relative to the broader market, aligning with its steady cash flow profile.

Strategic Advantages And Outlook

Zumtobel’s strategic advantages lie in its strong brand portfolio, technological expertise, and sustainability-driven product offerings. The outlook remains cautiously optimistic, with opportunities in smart city infrastructure and retrofitting projects. However, margin pressures and supply chain risks could pose challenges. Continued innovation and cost management will be critical to maintaining its market position.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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