investorscraft@gmail.com

Intrinsic ValueComet Holding AG (COTN.SW)

Previous CloseCHF299.40
Intrinsic Value
Upside potential
Previous Close
CHF299.40

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

Comet Holding AG is a Swiss technology company specializing in X-ray and radio frequency (RF) power solutions, serving high-precision industries such as semiconductors, electronics, automotive, and aerospace. The company operates through three divisions: Plasma Control Technologies, which focuses on plasma process components for chip and display manufacturing; X-Ray Systems, offering non-destructive testing solutions; and Industrial X-Ray Modules, providing compact X-ray sources for industrial and security applications. Comet’s products, marketed under the Comet and Yxlon brands, are critical for quality control and process optimization in advanced manufacturing. The company maintains a strong position in niche markets, leveraging its technical expertise and long-standing relationships with global industrial leaders. Its diversified revenue streams across geographies and sectors mitigate concentration risks while supporting steady demand from high-growth industries like semiconductors and electric vehicles.

Revenue Profitability And Efficiency

Comet reported revenue of CHF 445.4 million in its latest fiscal year, with net income of CHF 35.1 million, reflecting a net margin of approximately 7.9%. Operating cash flow stood at CHF 49.9 million, supported by disciplined cost management. Capital expenditures of CHF 10.3 million indicate moderate reinvestment needs, aligning with the company’s asset-light operational model.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CHF 4.52 demonstrates its ability to generate earnings despite cyclical demand in some end markets. Comet’s capital efficiency is evident in its balanced approach to R&D and manufacturing, focusing on high-margin, technology-driven solutions. The RF and X-ray segments benefit from recurring revenue from service and replacement parts.

Balance Sheet And Financial Health

Comet maintains a solid financial position with CHF 113.7 million in cash and equivalents against total debt of CHF 97.6 million, indicating a healthy liquidity buffer. The conservative leverage profile supports flexibility for strategic investments or acquisitions. Working capital management appears efficient, given stable operating cash flows.

Growth Trends And Dividend Policy

Growth is driven by secular trends in semiconductor fabrication and industrial automation, though cyclicality in end markets may cause volatility. The company pays a dividend of CHF 1.50 per share, reflecting a commitment to shareholder returns while retaining capital for organic growth. Future expansion may hinge on technological advancements in chip manufacturing and non-destructive testing.

Valuation And Market Expectations

With a market cap of CHF 1.7 billion and a beta of 1.71, Comet is priced for growth but carries higher volatility relative to the market. Investors likely anticipate sustained demand for its high-tech solutions, particularly in semiconductor equipment, though macroeconomic risks could weigh on near-term performance.

Strategic Advantages And Outlook

Comet’s competitive edge lies in its specialized IP and entrenched relationships with tier-1 industrial clients. The outlook remains positive, supported by long-term trends in electrification and miniaturization. However, supply chain dependencies and R&D execution are key monitorables. Strategic partnerships or M&A could further strengthen its market position.

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