investorscraft@gmail.com

Intrinsic ValueAdval Tech Holding AG (0QR0.L)

Previous Close£33.00
Intrinsic Value
Upside potential
Previous Close
£33.00

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

Adval Tech Holding AG operates as a specialized manufacturer of precision metal and plastic components, primarily serving the automotive industry. The company’s product portfolio includes critical subassemblies for airbags, ABS braking systems, fuel injection systems, and structural components, positioning it as a key supplier to automotive OEMs. Beyond automotive, Adval Tech also caters to the household appliance and medical device sectors, leveraging its expertise in metal stamping and plastic molding. The company’s market position is defined by its technical proficiency in producing high-tolerance parts, though it faces intense competition from global suppliers. Its Swiss base provides a reputation for precision engineering, but reliance on the cyclical automotive sector introduces revenue volatility. Adval Tech’s dual focus on metal and plastic components allows cross-industry diversification, though automotive remains its dominant revenue driver.

Revenue Profitability And Efficiency

Adval Tech reported revenue of CHF 165.6 million for FY 2024, reflecting its niche manufacturing scale. However, the company posted a net loss of CHF 7.8 million, with diluted EPS of -CHF 10.63, indicating profitability challenges. Operating cash flow was negative at CHF -14.8 million, exacerbated by capital expenditures of CHF -5.4 million, suggesting strained liquidity amid reinvestment needs.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow underscore operational headwinds, likely tied to automotive sector cyclicality or cost inefficiencies. With no dividend payouts and a focus on sustaining production capabilities, Adval Tech’s capital allocation appears geared toward stabilizing operations rather than shareholder returns.

Balance Sheet And Financial Health

Adval Tech holds CHF 17.8 million in cash against CHF 11.5 million in total debt, providing moderate liquidity. However, negative cash flow and earnings raise concerns about long-term solvency if operational performance does not improve. The balance sheet lacks significant leverage, but sustained losses could erode equity.

Growth Trends And Dividend Policy

The company’s growth is constrained by its automotive reliance and recent losses. No dividends were distributed in FY 2024, aligning with its focus on preserving capital. Future growth may hinge on diversifying into less cyclical segments or securing higher-margin contracts.

Valuation And Market Expectations

With a market cap of CHF 40.1 million, the company trades at a low multiple, reflecting its financial struggles. The low beta (0.162) suggests limited correlation to broader markets, possibly due to its small size and niche focus.

Strategic Advantages And Outlook

Adval Tech’s strengths lie in its technical expertise and diversified client base, but its outlook is clouded by profitability challenges. Success depends on improving operational efficiency, expanding non-automotive revenue, or benefiting from automotive sector recovery. The lack of near-term catalysts suggests a cautious stance.

Sources

Company description, financial data provided

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