investorscraft@gmail.com

Intrinsic ValueCicor Technologies Ltd. (CICN.SW)

Previous CloseCHF123.00
Intrinsic Value
Upside potential
Previous Close
CHF123.00

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

Cicor Technologies Ltd. operates as a specialized provider of advanced electronic components and manufacturing services, serving high-reliability industries such as aerospace, medical technology, and industrial automation. The company’s two core divisions—Advanced Microelectronics and Substrates (AMS) and Electronic Solutions (ES)—focus on producing printed circuit boards, hybrid circuits, and customized electronic assemblies. By integrating engineering, microelectronic assembly, and testing, Cicor delivers end-to-end solutions tailored to stringent technical requirements. The firm’s niche expertise in printed electronics and precision manufacturing allows it to cater to clients demanding low-volume, high-complexity products, differentiating it from mass-market competitors. Cicor’s diversified client base across medical, defense, and automotive sectors mitigates reliance on any single industry, while its Swiss heritage reinforces its reputation for precision and reliability in demanding applications. The company’s strategic focus on innovation and regulatory compliance positions it as a trusted partner in markets where failure is not an option.

Revenue Profitability And Efficiency

Cicor reported revenue of CHF 480.8 million for the period, with net income of CHF 27.3 million, reflecting a net margin of approximately 5.7%. The company generated CHF 74.8 million in operating cash flow, demonstrating solid cash conversion. Capital expenditures of CHF 13.1 million suggest disciplined reinvestment, aligning with its focus on high-value manufacturing capabilities rather than rapid scaling.

Earnings Power And Capital Efficiency

Diluted EPS of CHF 6.05 underscores Cicor’s ability to monetize its technical expertise, while its beta of 0.35 indicates lower volatility compared to broader technology markets. The firm’s capital-light model, evidenced by moderate capex relative to operating cash flow, supports consistent returns without excessive leverage.

Balance Sheet And Financial Health

Cicor maintains a conservative balance sheet with CHF 74.2 million in cash against total debt of CHF 118.3 million, reflecting manageable leverage. The absence of dividends suggests reinvestment priorities, while its liquidity position provides flexibility for strategic initiatives or cyclical downturns.

Growth Trends And Dividend Policy

The company’s growth is tied to demand for specialized electronics in regulated sectors, with no current dividend distribution. Its zero-dividend policy aligns with reinvestment in R&D and niche market expansion, though this may limit appeal to income-focused investors.

Valuation And Market Expectations

At a market cap of CHF 542 million, Cicor trades at ~11x net income, reflecting its niche positioning and moderate growth expectations. The low beta suggests investors view it as a stable player in defensive end markets rather than a high-growth tech disruptor.

Strategic Advantages And Outlook

Cicor’s deep domain knowledge in regulated electronics and vertically integrated services provide competitive moats. Near-term performance will hinge on aerospace and medical sector demand, while long-term success depends on maintaining technological edge in precision manufacturing.

Sources

Company description, market data, and financials sourced from publicly available disclosures and SIX Swiss Exchange filings.

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