investorscraft@gmail.com

Intrinsic ValueAsetek A/S (0QDT.L)

Previous Close£6.04
Intrinsic Value
Upside potential
Previous Close
£6.04

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Asetek A/S is a Danish technology company specializing in advanced liquid cooling solutions for high-performance computing environments. Operating in two key segments—Gaming and Enthusiast, and Data Center—the company caters to OEMs, resellers, and channel partners globally. Its products enhance thermal management in personal computers, servers, and data centers, delivering superior performance, energy efficiency, and noise reduction. Asetek holds a niche but critical position in the thermal solutions market, competing with both traditional air-cooling providers and emerging liquid cooling innovators. The company’s proprietary technology and focus on high-growth segments like gaming and hyperscale data centers provide a competitive edge, though it faces challenges from larger players with broader portfolios. Asetek’s market positioning hinges on its ability to innovate and scale its solutions amid rising demand for efficient cooling in power-intensive computing applications.

Revenue Profitability And Efficiency

In FY 2022, Asetek reported revenue of NOK 496.2 million, reflecting its core business operations. However, the company posted a net loss of NOK 42.4 million, with diluted EPS at -1.64 NOK, indicating profitability challenges. Operating cash flow was negative at NOK 81.8 million, exacerbated by significant capital expenditures of NOK 217.6 million, likely tied to R&D or capacity expansion. The financials suggest inefficiencies in converting revenue to sustainable profitability.

Earnings Power And Capital Efficiency

Asetek’s negative net income and EPS highlight weak earnings power in the fiscal year. The substantial capital expenditures, nearly half of total revenue, indicate aggressive investment but raise questions about near-term returns. With no debt reported, the company’s capital structure appears lean, though the lack of leverage does not offset the strain from high capex and operating cash burn.

Balance Sheet And Financial Health

Asetek’s balance sheet shows NOK 72.6 million in cash and equivalents, providing limited liquidity against its cash burn. The absence of debt is a positive, but the company’s financial health is strained by negative operating cash flow and heavy capex. The equity base, supported by 25.4 million outstanding shares, may require further funding if losses persist.

Growth Trends And Dividend Policy

Growth trends are unclear due to the FY 2022 loss, though the company’s focus on liquid cooling aligns with secular demand in gaming and data centers. Asetek does not pay dividends, reinvesting resources into operations and innovation. Future growth hinges on scaling its technology and improving margins in competitive markets.

Valuation And Market Expectations

With a market cap of NOK 615.3 million and a beta of 1.25, Asetek is viewed as a higher-risk investment. The valuation reflects optimism about its niche technology but also skepticism given recent losses. Investors likely await clearer signs of profitability or market expansion to justify further upside.

Strategic Advantages And Outlook

Asetek’s strategic advantages lie in its specialized liquid cooling IP and focus on high-growth sectors. However, execution risks, including capex intensity and competitive pressures, cloud the outlook. Success depends on commercializing innovations and achieving operating leverage. The company’s long-term potential remains tied to broader adoption of liquid cooling in computing.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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