investorscraft@gmail.com

Intrinsic ValueAixtron Se (AIXA.DE)

Previous Close19.37
Intrinsic Value
Upside potential
Previous Close
19.37

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

AIXTRON SE is a leading provider of deposition equipment for the semiconductor industry, specializing in chemical vapor deposition (CVD) and related technologies. The company serves a global clientele, including manufacturers of LEDs, power electronics, and optoelectronic devices, with a strong presence in Asia, Europe, and the Americas. Its equipment enables the production of advanced semiconductor materials like GaN and SiC, which are critical for high-performance applications in electric vehicles, renewable energy, and 5G infrastructure. AIXTRON differentiates itself through proprietary deposition technologies, tailored solutions for R&D and volume production, and a robust service ecosystem encompassing maintenance, training, and spare parts. The company holds a niche but strategically vital position in the semiconductor supply chain, benefiting from secular growth in compound semiconductors and next-generation electronics. Its focus on innovation and customer support reinforces its competitive edge in a capital-intensive industry dominated by large-scale players.

Revenue Profitability And Efficiency

In its latest fiscal year, AIXTRON reported revenue of €633.2 million and net income of €106.3 million, reflecting a net margin of approximately 16.8%. The company’s diluted EPS stood at €0.93, demonstrating solid profitability despite significant capital expenditures of €98.7 million. Operating cash flow was €27.4 million, indicating efficient working capital management but tempered by heavy investments in R&D and production capacity.

Earnings Power And Capital Efficiency

AIXTRON’s earnings power is underpinned by its ability to monetize advanced deposition technologies, with a focus on high-growth segments like GaN and SiC. The company’s capital efficiency is evident in its disciplined capex strategy, balancing growth investments with profitability. Its moderate debt level (€5 million) and €64.1 million in cash reserves provide flexibility to fund innovation cycles without overleveraging.

Balance Sheet And Financial Health

AIXTRON maintains a robust balance sheet, with €64.1 million in cash and equivalents against total debt of €5 million, reflecting a conservative leverage profile. The company’s liquidity position is strong, supported by positive operating cash flow and a manageable debt burden, ensuring resilience against cyclical industry downturns.

Growth Trends And Dividend Policy

AIXTRON benefits from secular demand for compound semiconductors, driven by electric vehicles, renewable energy, and 5G adoption. The company offers a modest dividend (€0.15 per share), prioritizing reinvestment in R&D and capacity expansion. Growth is likely to be cyclical but aligned with long-term industry megatrends.

Valuation And Market Expectations

With a market cap of €1.38 billion, AIXTRON trades at a premium reflective of its niche leadership and growth potential in compound semiconductors. Investors appear to price in sustained demand for its deposition equipment, though valuation multiples remain sensitive to semiconductor capex cycles.

Strategic Advantages And Outlook

AIXTRON’s strategic advantages include its proprietary deposition technologies, strong customer relationships, and focus on high-growth applications. The outlook is positive, supported by industry tailwinds, though execution risks and cyclical demand fluctuations remain key monitorables.

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