investorscraft@gmail.com

Intrinsic ValueEltek Ltd. (ELTK)

Previous Close$10.14
Intrinsic Value
Upside potential
Previous Close
$10.14

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

Eltek Ltd. operates in the electronics manufacturing services (EMS) industry, specializing in high-quality printed circuit boards (PCBs) for aerospace, defense, medical, and industrial applications. The company generates revenue primarily through the design, development, and production of complex, high-reliability PCBs, catering to niche markets with stringent technical requirements. Its competitive edge lies in advanced manufacturing capabilities, including rigid-flex and multilayer PCBs, which are critical for high-performance applications. Eltek serves a global clientele, with a strong presence in Israel and North America, positioning itself as a trusted supplier for mission-critical electronics. The company’s focus on innovation and precision engineering allows it to maintain long-term relationships with blue-chip customers, reinforcing its reputation for reliability in demanding sectors. While the EMS industry is highly competitive, Eltek differentiates itself through specialized expertise and a commitment to quality, making it a preferred partner for high-margin, low-volume production runs.

Revenue Profitability And Efficiency

Eltek reported revenue of $46.5 million for FY 2024, with net income of $4.2 million, reflecting a net margin of approximately 9.1%. Diluted EPS stood at $0.63, indicating solid profitability. Operating cash flow was $4.5 million, though capital expenditures of $9.5 million suggest significant reinvestment in production capacity. The company’s ability to maintain profitability in a competitive market underscores its operational efficiency and disciplined cost management.

Earnings Power And Capital Efficiency

Eltek’s earnings power is supported by its focus on high-margin, low-volume PCB production, which aligns with its niche market strategy. The company’s capital efficiency is evident in its ability to generate positive operating cash flow despite high capex, though the latter may pressure short-term liquidity. The diluted EPS of $0.63 reflects effective utilization of equity capital, though further scrutiny of ROIC would provide deeper insights into long-term capital allocation.

Balance Sheet And Financial Health

Eltek’s balance sheet shows $7.6 million in cash and equivalents against $6.0 million in total debt, indicating a manageable leverage position. The company’s net cash position provides flexibility for strategic investments or debt reduction. However, the high capex outlay relative to operating cash flow warrants monitoring, as it could strain liquidity if not offset by revenue growth or improved operational efficiency.

Growth Trends And Dividend Policy

Eltek’s growth trajectory appears steady, with revenue and profitability metrics reflecting stability in its core markets. The company paid a dividend of $0.19 per share, signaling confidence in its cash-generating ability. However, the dividend yield and payout ratio should be evaluated against future earnings sustainability, especially given the capital-intensive nature of its business and ongoing reinvestment needs.

Valuation And Market Expectations

Eltek’s valuation metrics are not provided, but its modest market cap and niche positioning suggest it may trade at a discount to broader EMS peers. Investors likely weigh its specialized expertise against limited scalability, with market expectations hinging on sustained demand for high-reliability PCBs and margin preservation amid cost pressures.

Strategic Advantages And Outlook

Eltek’s strategic advantages include its technical expertise, long-term customer relationships, and focus on high-margin segments. The outlook depends on its ability to balance capex with profitability, navigate supply chain challenges, and capitalize on growth in aerospace and medical electronics. Continued innovation and operational discipline will be critical to maintaining its competitive position in a cyclical industry.

Sources

Company filings, financial statements

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