investorscraft@gmail.com

Intrinsic ValueTornos Holding AG (0QK0.L)

Previous Close£5.20
Intrinsic Value
Upside potential
Previous Close
£5.20

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

Tornos Holding AG is a Swiss industrial machinery company specializing in high-precision turning solutions, including Swiss-type automatic lathes, multispindle machines, and milling products. The company serves niche markets such as automotive, micromechanics, electronics, and medical/dental industries, where precision and reliability are critical. Tornos differentiates itself through advanced automation, software integration, and comprehensive after-sales services, including machine overhaul, training, and preventive maintenance. Its market position is bolstered by a century-long legacy in Swiss machining, catering to clients who demand ultra-precise components for complex applications. The company operates globally, leveraging its technical expertise to maintain a competitive edge in specialized industrial segments. While it faces competition from larger industrial automation players, Tornos’ focus on Swiss-type lathes and tailored solutions allows it to carve out a defensible niche in high-margin precision manufacturing.

Revenue Profitability And Efficiency

Tornos reported revenue of CHF 494.1 million for the latest fiscal period, with net income of CHF 11.9 million, reflecting a net margin of approximately 2.4%. Operating cash flow stood at CHF 7.7 million, though capital expenditures of CHF -17.9 million indicate ongoing investments in production capacity. The diluted EPS of CHF 2.17 suggests moderate earnings power relative to its market capitalization.

Earnings Power And Capital Efficiency

The company’s earnings are supported by its high-precision machinery and aftermarket services, though net income margins remain modest. Capital efficiency is constrained by significant capex outlays, likely tied to maintaining technological competitiveness. The balance between reinvestment and profitability will be critical for sustaining long-term growth in its specialized markets.

Balance Sheet And Financial Health

Tornos maintains a solid liquidity position with CHF 60.7 million in cash and equivalents, offset by total debt of CHF 61.0 million, indicating a near-neutral net debt position. The balance sheet appears stable, with sufficient liquidity to support operations and moderate leverage. However, the high capex suggests ongoing capital intensity, which could pressure free cash flow generation.

Growth Trends And Dividend Policy

Growth is likely tied to demand for precision machining in key sectors like medical and automotive. The company pays a dividend of CHF 0.30 per share, reflecting a conservative payout policy aligned with its reinvestment needs. Future growth may depend on expanding automation offerings and capturing higher-margin service revenue.

Valuation And Market Expectations

With a market cap of CHF 99.9 million, Tornos trades at a P/E of approximately 8.4x based on diluted EPS, suggesting modest market expectations. The beta of 1.011 indicates market-aligned volatility, with investors likely pricing in cyclical exposure to industrial demand.

Strategic Advantages And Outlook

Tornos’ strengths lie in its specialized machinery, technical expertise, and aftermarket services. The outlook hinges on sustained demand for precision components, particularly in medical and electronics sectors. Challenges include capex intensity and competition, but its niche focus and Swiss engineering heritage provide a durable moat in high-end manufacturing.

Sources

Company description, financial data from disclosed filings, and market data from exchange sources.

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