investorscraft@gmail.com

Intrinsic ValueVAT Group AG (0RFL.L)

Previous Close£500.45
Intrinsic Value
Upside potential
Previous Close
£500.45

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

VAT Group AG is a leading provider of vacuum valve solutions, specializing in high-precision components critical for semiconductor manufacturing, display production, photovoltaics, and industrial research applications. The company operates through two core segments: Valves, which designs and manufactures advanced vacuum valves, and Global Service, offering maintenance, spare parts, and technical support. VAT Group serves a global clientele, with a strong presence in Europe, the US, and Asia, particularly in semiconductor hubs like Japan, Korea, and China. Its product portfolio includes gas inlet valves, multi-valve modules, and integrated vacuum chambers, catering to industries requiring ultra-clean and high-performance vacuum environments. The company’s technological expertise and reliability have solidified its position as a trusted partner in the semiconductor equipment supply chain, where precision and durability are paramount. VAT Group’s market leadership is reinforced by its ability to innovate alongside evolving industry demands, such as the rise of advanced chip fabrication and next-generation display technologies.

Revenue Profitability And Efficiency

In its latest fiscal year, VAT Group reported revenue of CHF 942.2 million, with net income reaching CHF 211.8 million, reflecting a robust net margin of approximately 22.5%. The company generated CHF 240.6 million in operating cash flow, demonstrating strong cash conversion capabilities. Capital expenditures were modest at CHF 46.6 million, indicating efficient reinvestment relative to its cash flow generation.

Earnings Power And Capital Efficiency

VAT Group’s diluted EPS of CHF 7.05 underscores its earnings strength, supported by high-margin valve sales and recurring service revenue. The company operates with no debt, highlighting its capital-efficient structure and ability to self-fund growth initiatives. Its asset-light model and focus on high-value components contribute to superior returns on invested capital.

Balance Sheet And Financial Health

The company maintains a solid balance sheet, with CHF 158.1 million in cash and equivalents and no outstanding debt. This pristine financial position provides flexibility for strategic investments, acquisitions, or shareholder returns. VAT Group’s liquidity and debt-free status position it well to navigate cyclical industry downturns.

Growth Trends And Dividend Policy

VAT Group has demonstrated consistent growth, driven by semiconductor industry tailwinds and expansion in Asia. The company pays a dividend of CHF 6.25 per share, reflecting a commitment to returning capital to shareholders while retaining sufficient funds for R&D and market expansion. Its growth trajectory aligns with global demand for advanced semiconductor manufacturing equipment.

Valuation And Market Expectations

With a market capitalization of CHF 7.78 billion and a beta of 1.26, VAT Group is priced as a growth-oriented industrial player, sensitive to semiconductor industry cycles. Investors likely anticipate sustained demand for its high-tech vacuum solutions, particularly as chipmakers ramp up capacity investments globally.

Strategic Advantages And Outlook

VAT Group’s competitive edge lies in its specialized valve technology, entrenched customer relationships, and global service network. The company is well-positioned to benefit from long-term trends in semiconductor miniaturization and renewable energy adoption. However, its outlook remains tied to capital expenditure cycles in the semiconductor and display industries, which can be volatile.

Sources

Company description, financial data from ticker metadata

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