investorscraft@gmail.com

Intrinsic ValueKomax Holding AG (0QKL.L)

Previous Close£66.80
Intrinsic Value
Upside potential
Previous Close
£66.80

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

Komax Holding AG operates in the industrial capital goods sector, specializing in automated wire processing solutions for industries such as automotive, aerospace, datacom/telecom, and industrial markets. The company generates revenue through a diversified product portfolio, including wire strippers, crimping machines, marking systems, and digital services, complemented by consulting, maintenance, and training offerings. Its brands—Artos, Exmore, Kabatec, Laselec, Thonauer, and TSK—cater to high-precision manufacturing needs, reinforcing its niche expertise. Komax maintains a global footprint, serving Europe, the Americas, Africa, and Asia Pacific, with a focus on automation and efficiency-driven solutions. The company’s market position is bolstered by its ability to deliver customized, scalable platforms and integrated software, addressing complex wire harness manufacturing demands. While competition exists from industrial automation peers, Komax differentiates itself through specialized machinery, after-sales support, and a reputation for reliability in mission-critical applications. Its long-standing presence since 1975 underscores its adaptability to evolving industry standards, though cyclical demand in key sectors like automotive may influence performance.

Revenue Profitability And Efficiency

Komax reported revenue of CHF 627.5 million for FY 2024, though net income was negative at CHF -3.2 million, reflecting margin pressures or one-time costs. Operating cash flow remained positive at CHF 59.7 million, indicating core operational resilience. Capital expenditures of CHF -14.9 million suggest disciplined investment, aligning with maintenance and incremental innovation rather than aggressive expansion.

Earnings Power And Capital Efficiency

The diluted EPS of CHF -0.63 highlights near-term earnings challenges, possibly tied to macroeconomic headwinds or restructuring. However, the company’s operating cash flow coverage of capex (4x) demonstrates efficient capital deployment. Further analysis of ROIC or asset turnover would clarify capital efficiency, but data is unavailable.

Balance Sheet And Financial Health

Komax holds CHF 80.1 million in cash against total debt of CHF 177.7 million, indicating moderate leverage. The liquidity position appears manageable, with no immediate solvency risks, though debt servicing capacity depends on cash flow stability. The balance sheet reflects a typical industrial capital structure, prioritizing operational flexibility over aggressive deleveraging.

Growth Trends And Dividend Policy

Despite negative net income, Komax maintained a dividend of CHF 3 per share, signaling confidence in cash generation or a commitment to shareholder returns. Growth prospects hinge on automation adoption in target sectors, but cyclical exposure may lead to volatility. Historical trends in order backlog or regional sales would provide clearer growth indicators.

Valuation And Market Expectations

With a market cap of CHF 543 million, the stock trades at ~0.86x revenue, reflecting subdued expectations amid earnings challenges. The beta of 0.69 suggests lower volatility versus the broader market, possibly due to its niche industrial focus. Investors likely await margin recovery or sector-specific tailwinds to rerate the stock.

Strategic Advantages And Outlook

Komax’s strengths lie in its specialized automation solutions and global service network, which support recurring revenue streams. Near-term outlook is cautious due to macroeconomic uncertainty, but long-term demand for precision wire processing in electric vehicles and telecom infrastructure could drive recovery. Strategic focus on digital services and modular platforms may enhance competitiveness.

Sources

Company filings, London Stock Exchange 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