investorscraft@gmail.com

Intrinsic ValueBystronic AG (BYS.SW)

Previous CloseCHF269.50
Intrinsic Value
Upside potential
Previous Close
CHF269.50

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

Bystronic AG operates as a global leader in advanced metal processing solutions, specializing in laser cutting, tube processing, bending, and automation technologies. The company serves a diverse industrial clientele, offering integrated software solutions, consumables, and comprehensive after-sales services, including maintenance and spare parts management. Its revenue model is driven by both equipment sales and recurring service contracts, ensuring stable cash flows. Positioned in the competitive industrial machinery sector, Bystronic differentiates itself through technological innovation, precision engineering, and a strong focus on automation trends reshaping manufacturing. The company’s Swiss heritage underscores its reputation for quality, while its global footprint allows it to capitalize on demand for advanced metalworking solutions in key markets like Europe, North America, and Asia. Despite cyclical industry pressures, Bystronic maintains resilience through its diversified product portfolio and emphasis on digitalization, which enhances customer productivity and operational efficiency.

Revenue Profitability And Efficiency

In FY 2023, Bystronic reported revenue of CHF 648.3 million, reflecting its established market presence. However, the company posted a net loss of CHF 67.6 million, with diluted EPS at -32.69, indicating profitability challenges amid operational or macroeconomic headwinds. Operating cash flow stood at CHF 14 million, while capital expenditures of CHF 10.1 million suggest disciplined investment in maintaining technological capabilities.

Earnings Power And Capital Efficiency

The negative net income and EPS highlight near-term earnings pressure, possibly due to cost inflation or project delays. With no reported debt and CHF 123 million in cash, Bystronic retains financial flexibility to navigate cyclical downturns. The absence of leverage supports capital efficiency, though reinvestment in R&D and automation will be critical to restoring profitability.

Balance Sheet And Financial Health

Bystronic’s balance sheet remains robust, with CHF 123 million in cash and no debt, underscoring a conservative financial strategy. This liquidity position provides a buffer against market volatility and funds potential growth initiatives. The lack of leverage minimizes interest obligations, aligning with the company’s focus on sustainable operations in a capital-intensive industry.

Growth Trends And Dividend Policy

Despite recent losses, Bystronic maintains a dividend of CHF 4 per share, signaling confidence in long-term cash generation. Growth prospects hinge on demand for automation and precision metalworking, though cyclicality may weigh on near-term performance. The company’s ability to innovate and expand service offerings will be pivotal in driving recurring revenue streams.

Valuation And Market Expectations

With a market cap of CHF 603 million and a beta of 1.09, Bystronic trades with moderate volatility relative to the broader market. Investors likely price in a recovery narrative, balancing current profitability challenges against its technological leadership and debt-free balance sheet. Valuation metrics will depend on execution in restoring margins and capturing automation-driven demand.

Strategic Advantages And Outlook

Bystronic’s strengths lie in its niche expertise, global service network, and commitment to automation trends. The outlook remains cautiously optimistic, with potential upside from industrial digitization and reshoring trends. However, macroeconomic uncertainty and competitive pressures necessitate disciplined cost management and innovation to regain profitability and shareholder confidence.

Sources

Company filings, Bloomberg

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