investorscraft@gmail.com

Intrinsic ValueAT & S Austria Technologie & Systemtechnik AG (AUS.DE)

Previous Close33.90
Intrinsic Value
Upside potential
Previous Close
33.90

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

AT & S Austria Technologie & Systemtechnik AG is a leading global manufacturer of printed circuit boards (PCBs), serving diverse industries including mobile devices, automotive, industrial, and medical sectors. The company specializes in high-density interconnect (HDI) and flexible PCBs, catering to OEMs and contract manufacturers with advanced solutions for miniaturization and performance optimization. Its product portfolio spans double-sided, multilayer, and rigid-flex PCBs, alongside integrated circuit substrates, positioning it as a critical supplier in the electronics value chain. Operating across three segments—Mobile Devices & Substrates, Automotive, Industrial, Medical, and Others—AT & S leverages direct distribution to maintain close customer relationships. The company’s focus on high-margin, technologically complex PCBs allows it to differentiate in a competitive market dominated by Asian manufacturers. With increasing demand for advanced PCBs in 5G, automotive electrification, and IoT, AT & S is strategically positioned to capitalize on long-term industry trends, though it faces pricing pressures and cyclical demand fluctuations.

Revenue Profitability And Efficiency

In FY 2024, AT & S reported revenue of €1.55 billion, reflecting its scale in the PCB market. However, net income stood at a loss of €54.2 million, with diluted EPS of -€1.39, indicating margin pressures from rising input costs or competitive pricing. Operating cash flow was robust at €653.4 million, but capital expenditures of €858.8 million suggest heavy reinvestment, likely for capacity expansion or technological upgrades.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight challenges in translating revenue into profitability, possibly due to high operational or financing costs. Capital expenditures significantly exceeded operating cash flow, indicating aggressive growth investments that may strain near-term liquidity but could enhance long-term competitiveness in advanced PCB segments.

Balance Sheet And Financial Health

AT & S holds €676.5 million in cash and equivalents, providing liquidity against total debt of €2.47 billion. The high debt load raises leverage concerns, though its market cap of €607.6 million suggests equity markets are pricing in restructuring potential or growth prospects. The absence of dividends aligns with its reinvestment-focused strategy.

Growth Trends And Dividend Policy

Revenue trends are undisclosed, but the company’s capex intensity signals a growth-oriented approach, targeting high-value PCB applications. No dividends were paid, prioritizing debt management and expansion over shareholder returns. Sector tailwinds like automotive electrification and 5G adoption could drive future top-line growth.

Valuation And Market Expectations

With a market cap of €607.6 million and a beta of 0.98, AT & S trades with market-aligned volatility. Investors appear cautious, given its negative earnings and high debt, but may be pricing in recovery potential from cyclical upturns or operational improvements.

Strategic Advantages And Outlook

AT & S’s expertise in high-performance PCBs and direct OEM relationships provide a competitive edge, but profitability hinges on cost control and demand stability. Macroeconomic headwinds and supply chain risks persist, though its focus on advanced technologies positions it for secular growth in key end markets.

Sources

Company description, financial data from disclosed filings (likely annual report), market data from XETRA exchange.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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