investorscraft@gmail.com

Intrinsic ValuePVA TePla AG (0NL1.L)

Previous Close£27.01
Intrinsic Value
Upside potential
Previous Close
£27.01

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

PVA TePla AG operates in the semiconductor and high-tech materials industry, specializing in advanced production and refinement systems. The company's revenue is driven by two core segments: Industrial Systems, which serves aerospace, energy, and semiconductor sectors with vacuum-based material processing solutions, and Semiconductor Systems, focusing on crystal growing, metrology, and plasma technologies for microelectronics. PVA TePla distinguishes itself through precision engineering and niche expertise in high-performance materials, positioning it as a key supplier for industries demanding ultra-pure and defect-free components. Its technology is critical for applications in power electronics, MEMS, and LED manufacturing, where material integrity is paramount. The company maintains a competitive edge through continuous R&D investment and partnerships with leading semiconductor manufacturers, reinforcing its role in enabling next-generation electronics. While it operates in a cyclical industry, its diversified client base and specialized offerings provide resilience against market fluctuations.

Revenue Profitability And Efficiency

In FY 2024, PVA TePla reported revenue of €270.1 million, with net income of €27.1 million, reflecting a net margin of approximately 10%. Operating cash flow stood at €44.0 million, indicating solid cash generation, while capital expenditures of €24.2 million suggest ongoing investments in production capacity. The company’s ability to convert revenue into earnings underscores its operational efficiency in a capital-intensive sector.

Earnings Power And Capital Efficiency

Diluted EPS of €1.25 demonstrates PVA TePla’s earnings power, supported by its high-margin semiconductor systems segment. The company’s capital efficiency is evident in its ability to fund growth internally, with operating cash flow covering capex by nearly 2x. Its focus on precision technologies allows for pricing power, though exposure to cyclical demand introduces variability.

Balance Sheet And Financial Health

PVA TePla maintains a conservative balance sheet, with €31.4 million in cash and equivalents against €24.6 million in total debt, yielding a net cash position. This liquidity provides flexibility for R&D and strategic initiatives. The absence of significant leverage reduces financial risk, though the beta of 1.81 reflects high stock volatility tied to semiconductor industry cycles.

Growth Trends And Dividend Policy

The company’s growth is tied to semiconductor industry expansion, particularly in silicon carbide and advanced metrology. With no dividend payout, PVA TePla reinvests profits into innovation and market penetration. Revenue trends will depend on adoption of its systems in emerging applications like electric vehicles and 5G infrastructure.

Valuation And Market Expectations

At a market cap of €372 million, PVA TePla trades at ~1.4x revenue and ~14x net income, aligning with niche semiconductor equipment peers. The high beta suggests investor expectations of cyclical recovery, though macroeconomic headwinds could temper near-term performance.

Strategic Advantages And Outlook

PVA TePla’s strengths lie in its specialized technology and entrenched relationships with semiconductor leaders. Long-term prospects are bolstered by secular demand for advanced materials, but geopolitical supply chain risks and R&D execution remain key challenges. The company’s outlook hinges on maintaining technological leadership in high-growth sub-sectors like power electronics.

Sources

Company filings, market 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