investorscraft@gmail.com

Intrinsic ValueRTX A/S (0NQJ.L)

Previous Close£93.00
Intrinsic Value
Upside potential
Previous Close
£93.00

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

RTX A/S is a Denmark-based technology company specializing in advanced wireless short-range radio systems and products, operating primarily in the Communication Equipment sector. The company operates through two key segments: Design Services and Business Communications. Its product portfolio includes wireless IP telephony solutions, professional audio applications, intercom systems, and wireless transmission solutions for gaming peripherals, alongside healthcare-focused wireless modules for patient monitoring. RTX A/S serves diverse industries, including enterprise communications, professional audio, gaming, and healthcare, leveraging its proprietary Sheersound audio codec and Sheerlink wireless music transmission technology. The company adopts a hybrid revenue model, combining product sales with design and development support services, including ODM (Original Design Manufacturer) solutions for clients requiring customized wireless modules. RTX A/S competes in niche markets where reliability, low latency, and high-quality wireless transmission are critical, positioning itself as a specialized provider rather than a mass-market player. Its focus on professional and industrial applications differentiates it from consumer-oriented wireless technology firms.

Revenue Profitability And Efficiency

In its most recent fiscal year, RTX A/S reported revenue of DKK 498.3 million, reflecting its niche market positioning. However, the company posted a net loss of DKK 30.7 million, with diluted EPS of -3.81 DKK, indicating profitability challenges. Operating cash flow stood at DKK 21.5 million, while capital expenditures of DKK -23.2 million suggest ongoing investments in product development and infrastructure, though these have not yet translated into positive net income.

Earnings Power And Capital Efficiency

The company's negative net income and EPS highlight current earnings challenges, likely tied to R&D investments and competitive pressures in its specialized wireless solutions markets. With an operating cash flow of DKK 21.5 million, RTX demonstrates some ability to generate cash from operations, but capital expenditures nearly offset this, resulting in limited free cash flow generation under current conditions.

Balance Sheet And Financial Health

RTX A/S maintains a moderate financial position with DKK 73.9 million in cash and equivalents against total debt of DKK 55.2 million, suggesting adequate liquidity. The balance sheet shows no immediate solvency concerns, though the lack of profitability may pressure financial flexibility if sustained. The company's market capitalization of approximately DKK 635.6 million reflects investor expectations for future performance improvement.

Growth Trends And Dividend Policy

Growth prospects appear mixed, with the company operating in specialized wireless technology segments that could benefit from increasing demand for reliable professional-grade solutions. However, recent financial performance shows contraction, with no dividend payments, suggesting management is prioritizing reinvestment or financial stabilization over shareholder returns in the near term.

Valuation And Market Expectations

With a beta of 1.321, RTX A/S exhibits higher volatility than the market, reflecting its niche focus and current earnings challenges. The market capitalization of DKK 635.6 million implies investors are pricing in expectations of future recovery or growth, despite recent losses. Valuation metrics would benefit from clearer profitability trends emerging in coming periods.

Strategic Advantages And Outlook

RTX A/S's key strategic advantages lie in its specialized wireless technology expertise and diversified professional market applications. The outlook depends on its ability to translate R&D investments into commercially successful products and improve operational efficiency. Success in healthcare wireless solutions or professional audio markets could drive future performance, but execution risks remain given current profitability pressures.

Sources

Company description, financial data from public market filings

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