investorscraft@gmail.com

Intrinsic ValueKUKA AG (KU2.SW)

Previous CloseCHF53.80
Intrinsic Value
Upside potential
Previous Close
CHF53.80

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 is a global leader in robot-based automation solutions, operating across five key segments: Systems, Robotics, Swisslog, Swisslog Healthcare, and China. The company specializes in industrial and collaborative robots, automation components, and cloud-based IoT solutions, serving diverse industries such as automotive, electronics, healthcare, and e-commerce. Its product portfolio includes automated guided vehicles, modular manufacturing cells, and warehouse management systems, positioning KUKA as a critical enabler of Industry 4.0. The company’s integration with Midea Electric enhances its competitive edge in smart manufacturing and logistics automation. KUKA’s strong foothold in Europe and China, combined with its technological expertise, allows it to address the growing demand for automation in high-growth sectors. Its Swisslog Healthcare division further diversifies revenue streams by providing automated solutions for hospitals, reinforcing its market leadership in niche automation applications.

Revenue Profitability And Efficiency

In FY 2021, KUKA reported revenue of CHF 3.29 billion, with net income of CHF 49.4 million, reflecting a net margin of approximately 1.5%. Operating cash flow stood at CHF 208 million, while capital expenditures totaled CHF 101.4 million, indicating disciplined reinvestment. The diluted EPS of CHF 1.24 suggests modest but stable earnings power, supported by efficient cost management and scalable automation solutions.

Earnings Power And Capital Efficiency

KUKA’s earnings are driven by high-margin robotics and automation services, with a focus on recurring revenue from digital solutions and aftermarket support. The company’s capital efficiency is evident in its ability to generate positive operating cash flow despite moderate net income, reflecting strong working capital management and asset utilization in its capital-intensive business model.

Balance Sheet And Financial Health

KUKA maintains a solid balance sheet with CHF 673.2 million in cash and equivalents, against total debt of CHF 501 million, indicating a healthy liquidity position. The company’s leverage is manageable, supported by stable cash flows and a diversified customer base, reducing financial risk in cyclical end markets.

Growth Trends And Dividend Policy

KUKA’s growth is underpinned by increasing automation adoption across industries, particularly in e-commerce and healthcare. The company paid a dividend of CHF 0.11 per share in FY 2021, reflecting a conservative payout ratio aligned with its reinvestment priorities in R&D and geographic expansion.

Valuation And Market Expectations

With a market cap of CHF 3.32 billion, KUKA trades at a revenue multiple of approximately 1x, reflecting investor expectations of steady growth in automation demand. The absence of beta data suggests low correlation with broader markets, possibly due to its niche industrial focus.

Strategic Advantages And Outlook

KUKA’s strategic advantages include its technological leadership in robotics, strong parent company backing from Midea, and a diversified industrial footprint. The outlook remains positive, driven by secular trends in automation, though macroeconomic volatility in key markets like automotive could pose near-term challenges.

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