investorscraft@gmail.com

Intrinsic ValueStemmer Imaging AG (0OC9.L)

Previous Close£60.00
Intrinsic Value
Upside potential
Previous Close
£60.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Stemmer Imaging AG operates in the machine vision technology sector, providing advanced imaging solutions for industrial and non-industrial applications. The company’s product portfolio includes 2D and 3D vision systems, specialized cameras, illumination products, optics, and machine vision software, catering to diverse markets such as automotive, electronics, pharmaceuticals, and aerospace. Stemmer Imaging differentiates itself through a comprehensive suite of high-performance components and integrated systems, supported by value-added services like feasibility testing and training. As a subsidiary of Primepulse SE, the company leverages its German engineering heritage and technical expertise to maintain a strong position in Europe’s industrial automation landscape. Its focus on innovation and customization allows it to serve niche applications, reinforcing its reputation as a trusted partner in machine vision. The company’s broad market reach and diversified client base mitigate sector-specific risks while positioning it for growth in emerging applications like hyperspectral imaging and smart vision systems.

Revenue Profitability And Efficiency

In FY 2023, Stemmer Imaging reported revenue of €146.3 million, reflecting steady demand for its machine vision solutions. Net income stood at €15.7 million, translating to a diluted EPS of €2.42, indicating solid profitability. Operating cash flow was robust at €20.3 million, supported by efficient working capital management, while capital expenditures remained modest at €1.1 million, underscoring a capital-light business model.

Earnings Power And Capital Efficiency

The company demonstrates strong earnings power, with a net income margin of approximately 10.7%. Its ability to generate €20.3 million in operating cash flow against €15.7 million in net income highlights effective cash conversion. With minimal debt (€6.6 million) and a cash reserve of €37.6 million, Stemmer Imaging maintains a healthy balance between reinvestment and financial flexibility.

Balance Sheet And Financial Health

Stemmer Imaging’s balance sheet is well-positioned, with €37.6 million in cash and equivalents against total debt of €6.6 million, yielding a net cash position. The low leverage and strong liquidity profile provide resilience against macroeconomic uncertainties. Shareholders’ equity remains robust, supporting future growth initiatives without excessive reliance on external financing.

Growth Trends And Dividend Policy

The company has demonstrated consistent revenue growth, driven by increasing adoption of automation and machine vision technologies. A dividend of €2.7 per share reflects a commitment to shareholder returns, supported by stable cash flows. Future growth may hinge on expansion into high-potential sectors like medical imaging and smart manufacturing, alongside technological advancements in 3D and hyperspectral imaging.

Valuation And Market Expectations

With a market capitalization of approximately €345.8 million, Stemmer Imaging trades at a P/E multiple of around 22x FY 2023 earnings, suggesting investor confidence in its growth trajectory. The beta of 0.96 indicates moderate sensitivity to broader market movements, aligning with its stable industrial end markets.

Strategic Advantages And Outlook

Stemmer Imaging benefits from its technical expertise, diversified product portfolio, and strong European market presence. The increasing automation across industries and demand for precision imaging solutions position the company for sustained growth. Strategic focus on R&D and partnerships could further enhance its competitive edge, though macroeconomic volatility and supply chain risks remain key monitorables.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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