investorscraft@gmail.com

Intrinsic ValueOnoff AG (2QU.DE)

Previous Close17.80
Intrinsic Value
Upside potential
Previous Close
17.80

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Onoff AG is a specialized systems integrator and service provider focused on process automation, digitalization, and artificial intelligence. The company delivers end-to-end automation solutions, including control panel construction, process automation, and IT infrastructure services, catering to industries such as pharmaceuticals, chemicals, food and beverages, and energy. Its expertise in integrating MES and intelligent IT solutions positions it as a key enabler of Industry 4.0, connecting operational technology with enterprise systems. Serving a diverse industrial clientele, Onoff AG leverages its technical proficiency to enhance efficiency and digital transformation. As a subsidiary of Spiratec AG, it benefits from synergies in automation and digital solutions, though it operates in a competitive landscape dominated by larger industrial automation firms. The company’s niche focus on water and waste-water technology further differentiates its offerings in sustainability-driven markets.

Revenue Profitability And Efficiency

Onoff AG reported revenue of €1.32 million for FY 2022, but posted a net loss of €425,305, reflecting operational challenges. Despite negative earnings, the company generated positive operating cash flow of €1.66 million, suggesting effective working capital management. Capital expenditures of €386,600 indicate ongoing investments in automation and IT infrastructure, though profitability remains a concern.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -€0.21 underscores its current lack of earnings power. High capital expenditures relative to revenue highlight inefficiencies in scaling operations. However, strong operating cash flow signals potential for improved capital allocation if revenue growth and cost optimization initiatives are successfully implemented.

Balance Sheet And Financial Health

Onoff AG’s balance sheet shows €162,505 in cash against total debt of €2.4 million, indicating leveraged financial positioning. The debt burden may constrain flexibility, though the absence of dividend payouts preserves cash for reinvestment. Further scrutiny of debt maturity and covenants would be necessary to assess liquidity risks.

Growth Trends And Dividend Policy

With no dividend history and a focus on reinvestment, Onoff AG prioritizes growth in automation and digitalization services. Revenue trends are unclear due to limited disclosure, but the company’s alignment with Industry 4.0 suggests long-term growth potential if it can capture market share in niche industrial applications.

Valuation And Market Expectations

The company’s lack of profitability and small market presence make traditional valuation metrics challenging to apply. Investor expectations likely hinge on its ability to scale automation solutions and improve margins in a competitive sector.

Strategic Advantages And Outlook

Onoff AG’s technical expertise in process automation and IT integration provides a foundation for growth, particularly in sustainability-focused sectors like water technology. However, its financial health and competitive positioning require close monitoring. Strategic partnerships or further parental support from Spiratec AG could enhance its market traction.

Sources

Company filings, industry reports

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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