investorscraft@gmail.com

Intrinsic ValueKey Tronic Corporation (KTCC)

Previous Close$2.83
Intrinsic Value
Upside potential
Previous Close
$2.83

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Key Tronic Corporation operates as a contract manufacturer providing electronic manufacturing services (EMS) to a diverse range of industries, including automotive, medical, industrial, and consumer electronics. The company specializes in printed circuit board assembly, precision molding, and full product assembly, serving both mid-sized and large OEMs. Its revenue model is built on high-mix, low-to-medium volume production, allowing flexibility to cater to niche markets with specialized requirements. Key Tronic differentiates itself through engineering support, supply chain management, and vertically integrated capabilities, which enhance cost efficiency and time-to-market for clients. The EMS sector is highly competitive, with pricing pressures and global supply chain dynamics influencing margins. Despite these challenges, Key Tronic maintains a stable customer base by emphasizing reliability, quality certifications, and localized manufacturing in the U.S., Mexico, and China. Its market position is that of a dependable mid-tier player, balancing scale with customization to meet evolving industry demands.

Revenue Profitability And Efficiency

Key Tronic reported revenue of $566.9 million for FY 2024, reflecting its steady demand across end markets. However, net income was negative at -$2.8 million, with diluted EPS of -$0.26, indicating margin pressures or operational inefficiencies. Operating cash flow stood at $13.8 million, suggesting some ability to generate liquidity, though capital expenditures of -$4.0 million highlight ongoing investments in production capabilities.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS point to challenges in translating revenue into profitability, likely due to cost inflation or competitive pricing. Operating cash flow, while positive, may not fully offset debt obligations or reinvestment needs. Capital efficiency metrics are unclear without ROIC or asset turnover data, but the modest operating cash flow suggests room for improvement in working capital management.

Balance Sheet And Financial Health

Key Tronic’s balance sheet shows $4.8 million in cash and equivalents against $129.8 million in total debt, indicating a leveraged position. The debt level could constrain financial flexibility, especially if profitability does not improve. Shareholders’ equity is not provided, but the negative net income may have eroded book value, warranting closer scrutiny of solvency ratios.

Growth Trends And Dividend Policy

Revenue stability suggests resilience, but the lack of profitability growth raises concerns. The company does not pay dividends, reinvesting cash flow into operations or debt servicing. Future growth may hinge on operational streamlining, customer diversification, or leveraging its engineering expertise to secure higher-margin contracts.

Valuation And Market Expectations

The market likely prices KTCC as a turnaround candidate, given its revenue base but lack of earnings. Valuation multiples are unavailable, but the negative EPS and high debt load may weigh on investor sentiment. A pivot toward profitability or deleveraging could re-rate the stock.

Strategic Advantages And Outlook

Key Tronic’s strengths lie in its diversified customer base and vertical integration, but it faces margin pressures common in the EMS industry. The outlook depends on cost control, debt management, and potential wins in higher-value segments. Macroeconomic headwinds, such as supply chain disruptions, remain risks, while operational improvements could restore profitability over time.

Sources

Company filings, CIK 0000719733

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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