investorscraft@gmail.com

Intrinsic ValueKomax Holding AG (KOMN.SW)

Previous CloseCHF66.90
Intrinsic Value
Upside potential
Previous Close
CHF66.90

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

Komax Holding AG is a specialized industrial machinery company focused on automated wire processing solutions, serving high-precision sectors such as automotive, aerospace, datacom/telecom, and industrial markets. The company generates revenue through a diversified portfolio of wire strippers, crimping machines, harness manufacturing systems, and digital services, complemented by technical support, maintenance, and training. Its multi-brand strategy (Artos, Exmore, Kabatec, etc.) enhances its competitive edge in niche applications requiring reliability and automation. Komax operates globally, with a strong presence in Europe, the Americas, and Asia-Pacific, positioning itself as a trusted partner for manufacturers seeking efficiency and scalability in wire processing. The company’s integrated offerings—from hardware to software and consulting—create recurring revenue streams while reinforcing its technological leadership in a fragmented but growing market. Its focus on digitalization and modular solutions aligns with industry trends toward smart manufacturing and Industry 4.0 adoption.

Revenue Profitability And Efficiency

Komax reported revenue of CHF 627.5 million for the period, though net income was negative at CHF -3.2 million, reflecting operational or market challenges. Operating cash flow remained positive at CHF 59.7 million, indicating core business resilience. Capital expenditures of CHF -14.9 million suggest disciplined investment, but the diluted EPS of CHF -0.63 underscores profitability pressures requiring scrutiny.

Earnings Power And Capital Efficiency

The negative net income and EPS highlight near-term earnings volatility, possibly due to cost inflation or project delays. However, the robust operating cash flow signals underlying cash-generating ability. The company’s capital efficiency metrics are pending deeper analysis, given the modest capex relative to revenue and cash reserves.

Balance Sheet And Financial Health

Komax maintains a solid liquidity position with CHF 80.1 million in cash and equivalents, against total debt of CHF 177.7 million, suggesting manageable leverage. The balance sheet appears stable, but the net loss warrants monitoring for sustained debt serviceability, especially in cyclical end markets.

Growth Trends And Dividend Policy

Despite profitability challenges, Komax upheld a dividend of CHF 3 per share, reflecting confidence in cash flow stability. Growth prospects hinge on automation demand in key sectors, though the negative net income tempers near-term optimism. Long-term trends in electric vehicles and connectivity could drive demand for its wire processing solutions.

Valuation And Market Expectations

With a market cap of CHF 540 million and a beta of 0.69, Komax is perceived as less volatile than the broader market. Investors likely price in recovery potential, balancing current earnings weakness against its niche market position and dividend commitment.

Strategic Advantages And Outlook

Komax’s strengths lie in its specialized product ecosystem and global service network, critical for high-margin industrial clients. The outlook depends on operational improvements and sector tailwinds, but its technological differentiation and recurring service revenue provide a foundation for recovery.

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