investorscraft@gmail.com

Intrinsic ValueBystronic AG (0QW1.L)

Previous Close£269.49
Intrinsic Value
Upside potential
Previous Close
£269.49

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

Bystronic AG operates in the industrial capital goods sector, specializing in advanced metal processing solutions. The company’s core offerings include laser cutting, tube processing, bending, and automation technologies, complemented by integrated software solutions and consumables. Bystronic serves a global clientele, providing not only equipment but also maintenance, support, and spare parts management, positioning itself as a comprehensive partner for industrial manufacturers. The company’s rebranding from Conzzeta AG in 2021 reflects its strategic focus on streamlining its identity around its flagship Bystronic brand. Operating in a competitive industry dominated by technological innovation, Bystronic differentiates itself through high-precision machinery and automation capabilities, catering to sectors like automotive, aerospace, and construction. Its market position is bolstered by a longstanding reputation, dating back to its founding in 1912, and a commitment to R&D-driven advancements. While the industrial machinery sector is cyclical, Bystronic’s diversified product portfolio and after-sales services provide resilience against demand fluctuations.

Revenue Profitability And Efficiency

Bystronic reported revenue of CHF 648.3 million for the period, though it faced a net loss of CHF 67.6 million, reflecting challenges in profitability. The diluted EPS of -32.69 underscores these pressures, likely tied to operational inefficiencies or macroeconomic headwinds. Operating cash flow stood at CHF 14 million, while capital expenditures were CHF 10.1 million, indicating modest reinvestment in the business.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight current earnings challenges, possibly due to rising costs or competitive pricing pressures. However, its lack of total debt suggests a conservative capital structure, which may provide flexibility for future investments or restructuring efforts. The low capital expenditures relative to operating cash flow imply cautious capital allocation.

Balance Sheet And Financial Health

Bystronic maintains a solid liquidity position with CHF 123 million in cash and equivalents and no reported debt, signaling strong financial health. This debt-free status enhances its ability to navigate cyclical downturns or invest in growth initiatives. The balance sheet structure reflects prudence, though the net loss warrants monitoring for sustained profitability improvements.

Growth Trends And Dividend Policy

Despite profitability challenges, Bystronic distributed a dividend of CHF 4 per share, indicating a commitment to shareholder returns. Growth trends may hinge on demand recovery in key end-markets and operational improvements. The company’s ability to sustain dividends amid losses will depend on cash flow stability and cost management.

Valuation And Market Expectations

With a market cap of approximately CHF 588.6 million and a beta of 1.092, Bystronic’s valuation reflects moderate market volatility and investor caution given its recent losses. The stock’s performance will likely depend on earnings recovery and sectoral demand trends, with the market pricing in a turnaround potential.

Strategic Advantages And Outlook

Bystronic’s strategic advantages lie in its technological expertise, global service network, and debt-free balance sheet. The outlook remains contingent on operational improvements and macroeconomic conditions, but its strong market positioning and liquidity provide a foundation for recovery. Long-term success will depend on innovation and efficiency gains in a competitive industrial landscape.

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