investorscraft@gmail.com

Intrinsic ValueCicor Technologies Ltd. (0QPR.L)

Previous Close£123.00
Intrinsic Value
Upside potential
Previous Close
£123.00

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

Cicor Technologies Ltd. operates as a specialized provider of advanced electronic components and systems, serving high-reliability industries such as aerospace, medical technology, and industrial automation. The company’s business is structured into two divisions: Advanced Microelectronics and Substrates (AMS), which focuses on high-precision printed circuit boards and hybrid circuits, and Electronic Solutions (ES), offering comprehensive electronic manufacturing services. Cicor differentiates itself through vertically integrated capabilities, combining design, prototyping, and production under one roof. Its expertise in microelectronics and printed electronics positions it as a critical supplier for applications requiring stringent quality standards, such as medical devices and aerospace systems. The company’s diversified client base across industrial, automotive, and communication sectors mitigates concentration risk while reinforcing its resilience in cyclical markets. Cicor’s Swiss heritage and engineering precision enhance its reputation in high-margin niche segments, though it faces competition from larger global EMS providers.

Revenue Profitability And Efficiency

Cicor reported revenue of CHF 480.8 million in the latest fiscal year, with net income of CHF 27.3 million, reflecting a net margin of approximately 5.7%. The company generated CHF 74.8 million in operating cash flow, demonstrating solid cash conversion. Capital expenditures of CHF 13.1 million suggest disciplined reinvestment, aligning with its focus on high-value manufacturing capabilities.

Earnings Power And Capital Efficiency

Diluted EPS stood at CHF 6.05, supported by efficient operations and a lean cost structure. The company’s beta of 0.35 indicates lower volatility relative to the broader market, likely due to its niche positioning and stable demand from regulated industries. Cicor’s capital efficiency is evident in its ability to sustain profitability despite cyclical end-market exposures.

Balance Sheet And Financial Health

Cicor maintains a conservative balance sheet with CHF 74.2 million in cash and equivalents against total debt of CHF 118.3 million, indicating moderate leverage. The absence of dividends suggests a focus on reinvesting cash flows into growth initiatives or debt reduction, aligning with its capital-light business model.

Growth Trends And Dividend Policy

The company’s growth is driven by secular demand for advanced electronics in medical and aerospace applications, though its zero-dividend policy may deter income-focused investors. Cicor’s revenue trajectory hinges on cross-selling opportunities within its ES division and technological advancements in microelectronics.

Valuation And Market Expectations

With a market capitalization of CHF 578 million, Cicor trades at a P/E multiple of approximately 21.2x, reflecting investor confidence in its niche expertise. The low beta suggests muted sensitivity to macroeconomic swings, though reliance on industrial cycles warrants caution.

Strategic Advantages And Outlook

Cicor’s vertically integrated model and Swiss engineering pedigree provide defensible advantages in precision electronics. Near-term challenges include supply chain normalization and pricing pressures, but long-term demand from medical and aerospace sectors remains robust. Strategic acquisitions or partnerships could further solidify its market position.

Sources

Company filings, London Stock Exchange disclosures

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