investorscraft@gmail.com

Intrinsic ValueDATA MODUL Aktiengesellschaft (DAM.DE)

Previous Close29.00
Intrinsic Value
Upside potential
Previous Close
29.00

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

DATA MODUL AG operates in the hardware, equipment, and parts sector, specializing in the development, manufacturing, and distribution of advanced electronic systems. The company’s core revenue model is driven by its two key segments: Displays and Systems. Its product portfolio includes TFT, OLED, and e-paper displays, alongside touch solutions, embedded computing components, and customized system applications. These offerings cater to high-demand industries such as automotive, medical technology, industrial automation, and gaming, positioning DATA MODUL as a niche player with specialized expertise. The company’s market position is reinforced by its ability to deliver tailored solutions, integrating firmware, optical bonding, and human-machine interfaces. Its subsidiary relationship with Arrow Central Europe provides additional supply chain and distribution advantages, enhancing its competitive edge in Germany and select international markets. By focusing on innovation and customization, DATA MODUL maintains relevance in a rapidly evolving tech landscape, though its smaller scale limits direct competition with global giants.

Revenue Profitability And Efficiency

In its latest fiscal year, DATA MODUL reported revenue of €226.2 million, with net income of €5.6 million, reflecting a modest but stable profitability margin. The company generated €23.8 million in operating cash flow, indicating efficient operational management. Capital expenditures of €8.9 million suggest ongoing investments in production capabilities, though these are balanced by strong cash reserves of €14.3 million.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €1.58 demonstrates its ability to translate revenue into shareholder value, albeit at a conservative rate. With a beta of 0.246, DATA MODUL exhibits low volatility relative to the market, appealing to risk-averse investors. Its capital efficiency is further evidenced by its focused reinvestment strategy, prioritizing R&D and niche market expansion over aggressive scaling.

Balance Sheet And Financial Health

DATA MODUL maintains a balanced financial structure, with total debt of €25.9 million offset by €14.3 million in cash and equivalents. This prudent leverage ratio supports financial stability, while its €80.4 million market capitalization reflects investor confidence in its long-term viability. The absence of excessive debt burdens positions the company well for sustained growth.

Growth Trends And Dividend Policy

The company’s growth trajectory is steady, supported by demand for specialized electronic systems in industrial and medical sectors. Its dividend payout of €0.12 per share signals a commitment to returning value to shareholders, though the yield remains modest. Future growth may hinge on expanding its international footprint and leveraging embedded computing trends.

Valuation And Market Expectations

Trading at a market cap of €80.4 million, DATA MODUL is valued as a small-cap player with niche expertise. Its low beta suggests muted market expectations for explosive growth, but its stable profitability and customization capabilities provide a defensible valuation floor. Investors likely view it as a reliable, if unspectacular, component of a diversified portfolio.

Strategic Advantages And Outlook

DATA MODUL’s strategic advantages lie in its technical specialization and strong industry relationships, particularly in the German market. The outlook remains cautiously optimistic, with potential upside from increased automation and IoT adoption. However, reliance on cyclical industries like automotive and gaming necessitates careful monitoring of macroeconomic trends.

Sources

Company filings, Deutsche Börse 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