investorscraft@gmail.com

Intrinsic ValueKUKA AG (KU2.DE)

Previous Close84.00
Intrinsic Value
Upside potential
Previous Close
84.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

KUKA AG operates as a global leader in robot-based automation solutions, serving diverse industries such as automotive, electronics, e-commerce, healthcare, and consumer goods. The company’s core revenue model revolves around manufacturing industrial and collaborative robots, automation components, and cloud-based digital services, enabling smart factory solutions. Its segments—Systems, Robotics, Swisslog, and China—cater to customized automation needs, from production cells to warehouse management systems, reinforcing its role in Industry 4.0. KUKA distinguishes itself through advanced robotics, modular manufacturing cells, and turnkey automation systems, positioning it as a key enabler of efficiency in high-growth sectors like electric vehicle production and logistics automation. As a subsidiary of Midea, it benefits from synergies in scaling its China operations while maintaining technological leadership in Europe. The company’s focus on IoT-integrated solutions and healthcare automation further diversifies its market reach, making it a critical player in industrial and service robotics.

Revenue Profitability And Efficiency

In FY 2021, KUKA reported revenue of €3.29 billion, with net income of €49.4 million, reflecting a recovery trajectory post-pandemic. Operating cash flow stood at €208 million, supported by disciplined cost management, while capital expenditures of €101.4 million indicated sustained investment in innovation. The diluted EPS of €1.57 underscores modest but stable profitability amid supply chain challenges.

Earnings Power And Capital Efficiency

KUKA’s earnings power is driven by high-margin robotics and automation services, though net income margins remain modest at 1.5%. The company’s capital efficiency is evident in its ability to generate positive operating cash flow despite macroeconomic headwinds, with reinvestment focused on R&D and regional expansion, particularly in China.

Balance Sheet And Financial Health

KUKA maintains a solid liquidity position with €673.2 million in cash and equivalents, against total debt of €501 million, reflecting a conservative leverage profile. The balance sheet supports ongoing innovation and M&A opportunities, with no immediate solvency concerns.

Growth Trends And Dividend Policy

Growth is fueled by demand for automation in electric vehicles and logistics, though FY 2021 saw muted top-line expansion. The dividend of €11.18 per share signals shareholder returns, albeit with a high payout ratio relative to earnings, likely reflecting parent company Midea’s influence.

Valuation And Market Expectations

The stock’s beta of 0.77 suggests lower volatility than the market, aligning with its industrial niche. Valuation metrics are unavailable, but investor focus remains on KUKA’s long-term positioning in smart manufacturing and healthcare automation.

Strategic Advantages And Outlook

KUKA’s strategic edge lies in its technological expertise, global footprint, and Midea’s backing. Near-term challenges include supply chain normalization, but long-term prospects are robust, driven by automation adoption across industries and IoT integration.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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