investorscraft@gmail.com

Intrinsic ValueKontron AG (KTN.DE)

Previous Close23.44
Intrinsic Value
Upside potential
Previous Close
23.44

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

Kontron AG is a leading IoT technology company specializing in intelligent solutions for industrial automation, transportation, communication, medical, and energy sectors. Headquartered in Linz, Austria, the company delivers value-added technologies that enhance operational efficiency and safety across diverse industries. Kontron’s expertise lies in integrating hardware, software, and services to create tailored IoT ecosystems, positioning it as a key enabler of digital transformation in industrial and infrastructure applications. The company operates in the competitive computer hardware sector, where it differentiates itself through innovation, reliability, and deep domain knowledge. Kontron’s market position is strengthened by its ability to serve high-growth verticals such as smart cities, Industry 4.0, and connected mobility. With a global footprint, the company leverages its engineering prowess and partnerships to maintain a stronghold in Europe while expanding into emerging markets. Kontron’s focus on scalable, secure, and sustainable solutions aligns with the increasing demand for IoT-driven efficiency, giving it a strategic edge in a rapidly evolving technological landscape.

Revenue Profitability And Efficiency

Kontron reported revenue of €1.68 billion for the fiscal year, with net income of €90.7 million, reflecting a net margin of approximately 5.4%. The company generated €98.98 million in operating cash flow, indicating solid cash conversion from operations. Capital expenditures of €71.22 million suggest ongoing investments in technology and infrastructure to support future growth.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €1.42 demonstrates its ability to translate top-line growth into shareholder returns. Kontron’s operating cash flow coverage of capital expenditures highlights efficient capital deployment, with a focus on sustaining innovation and operational scalability. The balance between reinvestment and profitability underscores disciplined financial management.

Balance Sheet And Financial Health

Kontron maintains a robust balance sheet with €311.9 million in cash and equivalents, providing liquidity for strategic initiatives. Total debt of €610.45 million reflects a manageable leverage profile, supported by steady cash flows. The company’s financial health is further reinforced by its ability to fund growth while maintaining flexibility.

Growth Trends And Dividend Policy

Kontron’s growth is driven by increasing adoption of IoT solutions across industries, with revenue reflecting steady demand. The company’s dividend policy, evidenced by a €0.50 per share payout, balances shareholder returns with reinvestment needs. This approach aligns with its strategy to sustain long-term growth while rewarding investors.

Valuation And Market Expectations

With a market capitalization of approximately €1.41 billion and a beta of 0.72, Kontron is viewed as a relatively stable investment within the technology sector. The market appears to price in moderate growth expectations, reflecting the company’s niche positioning in industrial IoT and its proven execution capabilities.

Strategic Advantages And Outlook

Kontron’s strategic advantages include its deep industry expertise, diversified customer base, and focus on high-margin IoT solutions. The outlook remains positive, supported by tailwinds in digital transformation and automation. The company is well-positioned to capitalize on emerging opportunities in smart infrastructure and connected technologies.

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