investorscraft@gmail.com

Intrinsic Valueaconnic AG (CFC.DE)

Previous Close0.74
Intrinsic Value
Upside potential
Previous Close
0.74

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

UET United Electronic Technology AG operates in the communication equipment sector, specializing in telecom network optimization and process design. The company provides a diverse portfolio of solutions, including power feeding systems, network termination equipment, migration systems, and machine-to-machine communication technologies. Its offerings cater to telecom operators, energy suppliers, and content providers, positioning it as a niche player in network infrastructure and optimization. UET’s revenue model is driven by hardware sales, engineering services, and maintenance support, with a focus on enhancing efficiency and reliability in telecom and IT networks. The company serves both German and international markets, leveraging its expertise in embedded systems and security solutions to differentiate itself from larger competitors. While it operates in a highly competitive industry dominated by global giants, UET’s specialization in network migration and optimization allows it to carve out a defensible niche. Its consulting and support services further strengthen customer relationships, though its market share remains modest compared to industry leaders.

Revenue Profitability And Efficiency

In FY 2023, UET reported revenue of €72.7 million, reflecting its core business activities in telecom infrastructure. However, the company posted a net loss of €1.16 million, with diluted EPS at -€0.076, indicating profitability challenges. Operating cash flow stood at €6.98 million, suggesting some operational efficiency, while capital expenditures of €1.01 million were relatively contained, pointing to disciplined investment.

Earnings Power And Capital Efficiency

The company’s negative net income highlights ongoing earnings pressure, likely due to competitive margins or cost inefficiencies. With modest capital expenditures, UET appears to prioritize maintaining existing operations over aggressive expansion. The positive operating cash flow suggests it can fund day-to-day activities, but sustained profitability improvements will be critical for long-term capital efficiency.

Balance Sheet And Financial Health

UET’s balance sheet shows €4.23 million in cash and equivalents, providing limited liquidity. Total debt is relatively low at €523,395, indicating a conservative leverage profile. The absence of significant debt burdens supports financial stability, though the company’s small cash reserves may constrain flexibility in pursuing growth opportunities or weathering prolonged downturns.

Growth Trends And Dividend Policy

Revenue trends are not disclosed, but the net loss suggests growth challenges. UET does not pay dividends, reinvesting minimal profits back into operations. Given its niche focus, growth may depend on expanding service offerings or securing larger contracts in telecom optimization, though no clear trajectory is evident from current financials.

Valuation And Market Expectations

With a market cap of €14.37 million, UET is a micro-cap stock, reflecting its limited scale and profitability struggles. The low beta of 0.053 suggests minimal correlation with broader market movements, typical for highly specialized firms. Investors likely view it as a speculative play on telecom infrastructure niche markets, with muted expectations absent a turnaround in earnings.

Strategic Advantages And Outlook

UET’s expertise in network optimization and embedded systems provides a competitive edge in its niche. However, its small size and lack of profitability raise questions about scalability. The outlook hinges on its ability to capitalize on telecom infrastructure upgrades or partnerships, but without clearer growth drivers, the company remains a high-risk proposition in a competitive sector.

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