investorscraft@gmail.com

Intrinsic ValueElma Electronic AG (ELMN.SW)

Previous CloseCHF1,280.00
Intrinsic Value
Upside potential
Previous Close
CHF1,280.00

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

Elma Electronic AG operates in the embedded systems market, specializing in electronic packaging solutions for demanding industrial applications. The company designs and manufactures backplanes, chassis platforms, enclosures, and embedded computing systems, serving high-reliability sectors such as aerospace, defense, medical, and industrial automation. Its product portfolio includes power solutions, rotary switches, and modular computing components, catering to clients who require ruggedized, precision-engineered hardware for critical environments. Elma Electronic differentiates itself through Swiss engineering expertise, offering customization and long lifecycle support, which is vital for industries with stringent regulatory and durability requirements. The company maintains a global presence, leveraging its niche focus to compete against larger industrial electronics firms. Its market position is reinforced by deep domain knowledge and a reputation for reliability in sectors where failure is not an option. While the embedded systems market is fragmented, Elma Electronic’s specialization in high-performance applications provides a defensible niche with steady demand from long-term customers.

Revenue Profitability And Efficiency

In its latest fiscal year, Elma Electronic reported revenue of CHF 177.8 million, with net income of CHF 8.5 million, reflecting a net margin of approximately 4.8%. The company generated CHF 18.9 million in operating cash flow, demonstrating solid cash conversion. Capital expenditures of CHF 5.7 million suggest moderate reinvestment needs, aligning with its asset-light manufacturing model and focus on high-margin customization.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CHF 37.2 underscores its ability to monetize its niche effectively. Operating cash flow covers capital expenditures comfortably, indicating sustainable self-funding capacity. With a market cap of CHF 255.9 million, Elma Electronic trades at a P/E multiple reflective of its stable but modest growth profile in a specialized hardware segment.

Balance Sheet And Financial Health

Elma Electronic maintains a conservative balance sheet, with CHF 22.2 million in cash and equivalents against CHF 23.3 million in total debt, implying near-neutral net debt. This positions the company to weather cyclical downturns while retaining flexibility for selective R&D or acquisitions. Its working capital management appears efficient, given steady operating cash generation.

Growth Trends And Dividend Policy

Revenue growth is likely tied to industrial demand cycles, with limited visibility into near-term expansion. The company pays a dividend of CHF 2 per share, offering a modest yield, which aligns with its mature industry positioning and emphasis on capital preservation. Future growth may hinge on cross-selling into adjacent verticals or leveraging its engineering expertise for higher-value solutions.

Valuation And Market Expectations

The market values Elma Electronic at approximately 1.4x revenue and 30x trailing earnings, suggesting expectations of steady but unspectacular performance. Its negative beta (-0.14) implies low correlation with broader equity markets, typical for a niche industrial supplier with stable end-market demand.

Strategic Advantages And Outlook

Elma Electronic’s strengths lie in its technical specialization and reputation for reliability in critical applications. However, its growth trajectory may be constrained by the slow-moving nature of its end markets. The company’s focus on high-margin customization and lifecycle support provides insulation against price competition, but investors should monitor its ability to innovate in embedded computing to sustain relevance.

Sources

Company description, financials, and market data 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