investorscraft@gmail.com

Intrinsic ValueFORTEC Elektronik AG (FEV.DE)

Previous Close14.70
Intrinsic Value
Upside potential
Previous Close
14.70

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

FORTEC Elektronik AG operates as a specialized technology distributor, focusing on industrial power supplies and display solutions. The company serves diverse industrial applications through its two core segments: Data Visualisation, which provides TFT controller solutions and optical bonding technology, and Power Supplies, offering DC/DC converters and power modules. Its in-house development capabilities and technical support services differentiate it from generic distributors, allowing it to cater to niche industrial demands. Positioned in the competitive technology distribution sector, FORTEC leverages its German engineering heritage and international reach to serve OEMs and system integrators requiring high-reliability components. The company’s focus on customized solutions and long-term client relationships strengthens its market position, though it faces pricing pressures from larger global distributors. Its dual-segment approach balances cyclical demand, with power supplies serving industrial automation and data visualization addressing human-machine interface trends.

Revenue Profitability And Efficiency

FORTEC reported revenue of €94.5 million in the latest fiscal year, with net income of €5.3 million, reflecting a net margin of approximately 5.6%. Operating cash flow stood at €13.7 million, underscoring efficient working capital management. Capital expenditures were modest at €556,000, indicating a capital-light model focused on distribution and support rather than heavy manufacturing infrastructure.

Earnings Power And Capital Efficiency

The company generated diluted EPS of €1.63, demonstrating steady earnings power. With a cash balance of €22.3 million against total debt of €6.3 million, FORTEC maintains a conservative leverage profile. Its ability to convert revenue into operating cash flow (14.5% of revenue) highlights effective capital allocation, though R&D intensity is limited given its distribution-centric model.

Balance Sheet And Financial Health

FORTEC’s balance sheet remains robust, with cash reserves covering 3.5x total debt. The debt-to-equity ratio is minimal, reflecting a low-risk financial structure. Liquidity is further supported by consistent operating cash generation, providing flexibility for strategic investments or shareholder returns without compromising stability.

Growth Trends And Dividend Policy

The company has demonstrated stable growth, supported by industrial digitization trends. A dividend of €0.85 per share suggests a payout ratio near 52%, balancing income distribution with retained earnings for organic expansion. Growth is likely tied to industrial automation adoption, though reliance on European markets may limit near-term upside compared to global peers.

Valuation And Market Expectations

With a market cap of €50.4 million, FORTEC trades at ~9.5x trailing earnings, a discount to broader technology distributors, reflecting its smaller scale and niche focus. The beta of 0.647 indicates lower volatility versus the market, aligning with its steady industrial customer base.

Strategic Advantages And Outlook

FORTEC’s technical expertise and hybrid distribution model provide resilience against pure-play competitors. Near-term performance will hinge on industrial demand in core European markets, while long-term opportunities lie in expanding high-margin support services. Risks include supply chain disruptions and pricing pressures, but its strong balance sheet positions it to navigate sector headwinds.

Sources

Company filings, market 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