investorscraft@gmail.com

Intrinsic ValueKrones AG (KRN.DE)

Previous Close135.80
Intrinsic Value
Upside potential
Previous Close
135.80

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

Krones AG is a leading industrial machinery company specializing in production, filling, and packaging technology for the beverage and food industries. The company operates through two core segments: Machines and Lines for Product Filling and Decoration, and Machines and Lines for Beverage Production/Process Technology. Its solutions cater to breweries, beverage producers, and food, chemical, pharmaceutical, and cosmetic industries, offering end-to-end systems from bottle design to recycling. Krones has established itself as a key player in process technology, with innovations like Steinecker phoebus membrane filters and ozonisation systems reinforcing its competitive edge. The company’s integrated IT and intralogistics solutions further enhance its value proposition, positioning it as a one-stop provider for industrial automation in its niche. With a strong presence in Germany and international markets, Krones benefits from long-term customer relationships and recurring demand for high-efficiency production systems. Its market leadership is underpinned by technological expertise, a diversified product portfolio, and a reputation for reliability in mission-critical industrial applications.

Revenue Profitability And Efficiency

Krones reported revenue of €5.29 billion for the period, with net income of €276.9 million, reflecting a disciplined cost structure despite sector-wide supply chain pressures. The diluted EPS of €8.77 indicates stable profitability, supported by an operating cash flow of €452.2 million. Capital expenditures of €120.7 million suggest ongoing investments in innovation and capacity, aligning with long-term growth objectives.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with its core machinery segments driving consistent cash generation. A capital-light model is evident in its moderate capital expenditures relative to operating cash flow, allowing for reinvestment while maintaining financial flexibility. The €442.5 million cash reserve provides liquidity for strategic initiatives or market downturns.

Balance Sheet And Financial Health

Krones maintains a robust balance sheet, with total debt of €136.6 million significantly outweighed by cash reserves. The low leverage ratio underscores financial stability, while the €2.2 dividend per share reflects a shareholder-friendly policy without straining liquidity. The company’s conservative debt profile positions it well for cyclical industry demands.

Growth Trends And Dividend Policy

Growth is supported by demand for sustainable packaging and automation solutions, particularly in emerging markets. The dividend yield, coupled with a payout ratio aligned with earnings, suggests a balanced approach to returning capital while funding expansion. Krones’ focus on high-margin aftermarket services could further enhance recurring revenue streams.

Valuation And Market Expectations

With a market cap of €4.4 billion and a beta of 1.075, Krones trades with moderate volatility relative to the broader market. Investors likely price in steady growth from its niche industrial exposure, though macroeconomic headwinds in manufacturing could weigh on short-term multiples.

Strategic Advantages And Outlook

Krones’ strategic advantages include deep sector expertise, a global service network, and a reputation for innovation in sustainable packaging. The outlook remains positive, driven by secular trends in automation and circular economy solutions, though supply chain bottlenecks and input cost inflation warrant monitoring.

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