investorscraft@gmail.com

Intrinsic ValueJenoptik AG (0ZPV.L)

Previous Close£26.58
Intrinsic Value
Upside potential
Previous Close
£26.58

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Jenoptik AG operates as a leading provider of advanced photonic solutions and smart mobility technologies, serving diverse sectors including automotive, defense, medical, and semiconductor industries. The company generates revenue through high-precision optical systems, laser technologies, and intelligent traffic solutions, positioning itself as a critical enabler of industrial automation and public safety. Its product portfolio includes imaging modules, laser ablation systems, and optoelectronic assemblies, catering to specialized applications where precision and reliability are paramount. Jenoptik’s market position is reinforced by its deep expertise in photonics, a niche but high-growth segment within the broader technology hardware sector. The company differentiates itself through vertically integrated manufacturing and R&D capabilities, allowing it to deliver customized solutions for demanding industrial and governmental clients. Its smart mobility division, featuring speed enforcement and traffic monitoring systems, benefits from increasing global demand for urban safety and regulatory compliance tools. With a heritage dating back to 1846, Jenoptik has established long-term relationships with blue-chip customers, though it faces competition from larger diversified tech firms and regional specialists.

Revenue Profitability And Efficiency

In FY 2023, Jenoptik reported revenue of €1.07 billion, with net income of €72.5 million, reflecting a net margin of approximately 6.8%. Operating cash flow stood at €167 million, underscoring solid cash conversion despite significant capital expenditures of €78.6 million. The company’s profitability metrics suggest disciplined cost management, though margins are tempered by R&D and customization costs inherent to its high-tech offerings.

Earnings Power And Capital Efficiency

Diluted EPS of €1.27 indicates moderate earnings power, with capital efficiency influenced by the capital-intensive nature of photonics manufacturing. The company’s focus on high-value solutions mitigates cyclical pressures, but its beta of 1.11 signals above-market volatility, likely tied to project-based revenue and exposure to industrial spending cycles.

Balance Sheet And Financial Health

Jenoptik’s balance sheet shows €67.7 million in cash against €476.5 million of total debt, implying a leveraged but manageable position. The debt level supports growth investments, while operating cash flow coverage provides liquidity flexibility. Absence of dividends aligns with reinvestment priorities.

Growth Trends And Dividend Policy

Revenue growth is driven by secular trends in industrial automation and traffic safety, though near-term performance may hinge on public sector budgets. The company retains all earnings for reinvestment, reflecting a growth-oriented capital allocation strategy rather than income distribution.

Valuation And Market Expectations

At a market cap of €1.28 billion, Jenoptik trades at ~1.2x revenue, a premium to generic hardware peers but justified by its photonics specialization. The valuation implies expectations for sustained niche leadership and margin expansion from operational scaling.

Strategic Advantages And Outlook

Jenoptik’s strategic edge lies in its photonics IP and regulatory-compliant mobility solutions. Outlook is cautiously positive, with growth contingent on industrial adoption of laser systems and global traffic safety investments. Risks include supply chain dependencies and R&D commercialization lags.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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