investorscraft@gmail.com

Intrinsic ValueJenoptik AG (JEN.DE)

Previous Close26.66
Intrinsic Value
Upside potential
Previous Close
26.66

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

Jenoptik AG is a Germany-based leader in optics and photonics, operating through three core divisions: Light & Optics, Light & Production, and Light & Safety. The company specializes in high-precision optical and optoelectronic systems, serving diverse sectors such as automotive, semiconductor equipment, healthcare, and public safety. Its product portfolio includes laser technology, imaging solutions, optical measurement systems, and traffic enforcement solutions, positioning it as a critical enabler of industrial automation, advanced manufacturing, and smart infrastructure. Jenoptik’s market position is reinforced by its deep expertise in photonics, a sector with growing demand due to trends like Industry 4.0 and autonomous mobility. The company differentiates itself through proprietary technologies, such as ultra-fast opto-electronic probe cards and LiDAR sensor components, which are vital for next-generation applications. Its dual focus on industrial and civil security markets provides revenue diversification, while its long-standing relationships with global OEMs ensure stable demand. With a heritage dating back to 1846, Jenoptik combines innovation with reliability, making it a trusted partner for high-tech optical solutions.

Revenue Profitability And Efficiency

Jenoptik reported revenue of €1.12 billion in FY 2023, with net income of €92.6 million, reflecting a net margin of approximately 8.3%. Operating cash flow stood at €167.1 million, demonstrating solid cash conversion. Capital expenditures of €93.1 million indicate ongoing investments in R&D and production capabilities, aligning with its growth strategy in photonics and optoelectronics.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €1.62 underscores its earnings stability, supported by high-margin optical solutions and recurring revenue from safety and traffic enforcement systems. Jenoptik maintains disciplined capital allocation, balancing reinvestment in innovation with shareholder returns, as evidenced by its €0.38 dividend per share.

Balance Sheet And Financial Health

Jenoptik’s balance sheet shows €84.9 million in cash and equivalents against total debt of €481.1 million, indicating moderate leverage. Its liquidity position is adequate, with operating cash flow covering interest obligations and supporting strategic investments in high-growth photonics applications.

Growth Trends And Dividend Policy

Growth is driven by demand for optical sensors in automotive and industrial automation, alongside expanding traffic safety solutions. The company’s dividend yield is modest, reflecting a preference for reinvesting profits into R&D and acquisitions to sustain technological leadership.

Valuation And Market Expectations

With a market cap of €1.07 billion and a beta of 1.11, Jenoptik trades at a premium reflective of its niche expertise. Investors likely price in long-term growth from photonics adoption, though macroeconomic risks in industrial spending remain a consideration.

Strategic Advantages And Outlook

Jenoptik’s strengths lie in its specialized photonics IP, diversified end markets, and entrenched OEM relationships. The outlook is positive, supported by secular trends in automation and smart infrastructure, though competition in optical components and cyclical industrial demand pose risks.

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