investorscraft@gmail.com

Intrinsic ValueINFICON Holding AG (0QK5.L)

Previous Close£122.87
Intrinsic Value
Upside potential
Previous Close
£122.87

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

INFICON Holding AG operates in the technology sector, specializing in precision instruments for gas analysis, measurement, and control. The company serves diverse industries, including semiconductor manufacturing, HVAC/R, automotive, and life sciences, with products like leak detectors, chemical monitoring systems, and vacuum components. Its solutions are critical for quality control and process optimization in high-tech manufacturing, positioning INFICON as a key enabler of industrial efficiency and safety. The company’s global footprint across Asia-Pacific, Europe, and North America underscores its competitive edge in niche markets where precision and reliability are paramount. INFICON’s integrated product portfolio, spanning hardware and software, allows it to address complex customer needs in sectors like alternative energy, aerospace, and environmental monitoring. This diversification mitigates reliance on any single industry while reinforcing its reputation as a trusted provider of mission-critical instrumentation.

Revenue Profitability And Efficiency

INFICON reported revenue of CHF 671 million for FY 2024, with net income of CHF 113 million, reflecting a robust margin. Operating cash flow stood at CHF 116 million, supported by disciplined capital expenditures of CHF 28 million. The company’s ability to convert revenue into cash highlights operational efficiency, though its beta of 1.2 suggests moderate sensitivity to market volatility.

Earnings Power And Capital Efficiency

Diluted EPS of CHF 40.62 demonstrates strong earnings power, driven by high-value solutions in semiconductor and industrial markets. The company’s capital efficiency is evident in its balanced reinvestment strategy, with capex representing a modest share of operating cash flow. This alignment supports sustained profitability without overleveraging.

Balance Sheet And Financial Health

INFICON maintains a solid financial position, with CHF 119 million in cash and equivalents against total debt of CHF 44 million. The low debt-to-equity ratio underscores prudent leverage management, while ample liquidity provides flexibility for strategic investments or acquisitions.

Growth Trends And Dividend Policy

The company’s growth is tied to demand for advanced manufacturing and environmental monitoring tools. A dividend of CHF 21 per share reflects a commitment to shareholder returns, though payout ratios remain sustainable given earnings stability.

Valuation And Market Expectations

With a market cap of CHF 2.36 billion, INFICON trades at a premium, likely reflecting its niche leadership and growth potential in high-tech industries. Investors appear to price in continued innovation and expansion in key verticals.

Strategic Advantages And Outlook

INFICON’s expertise in precision instrumentation and cross-industry applicability positions it well for long-term growth. Challenges include cyclical demand in semiconductors, but its diversified client base and R&D focus mitigate risks. The outlook remains positive, supported by trends in automation and environmental regulation.

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