investorscraft@gmail.com

Intrinsic ValueManz AG (M5Z.DE)

Previous Close1.17
Intrinsic Value
Upside potential
Previous Close
1.17

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Manz AG operates as a specialized high-tech equipment manufacturer, serving industries such as solar energy, electronics, and energy storage. The company’s diversified portfolio includes production systems for thin-film solar modules, lithium-ion batteries, and consumer electronics, positioning it at the intersection of renewable energy and advanced manufacturing. Its five segments—Solar, Electronics, Energy Storage, Contract Manufacturing, and Service—allow it to address multiple high-growth markets, including electric vehicles, consumer electronics, and sustainable energy solutions. Manz AG’s expertise in automation and precision engineering gives it a competitive edge in delivering turnkey solutions for industrial clients. While the company operates globally, its strong presence in Germany and Asia provides access to key manufacturing hubs. However, its reliance on cyclical industries like semiconductors and solar exposes it to market volatility. The company’s focus on R&D and process optimization helps maintain its technological leadership, but scaling profitability remains a challenge due to high capital intensity and competitive pressures.

Revenue Profitability And Efficiency

In FY 2023, Manz AG reported revenue of €249.2 million, reflecting its broad industrial exposure. However, the company posted a net loss of €2.4 million, with diluted EPS of -€0.28, indicating ongoing profitability challenges. Operating cash flow was negative at €-23.9 million, exacerbated by significant capital expenditures of €-28.8 million, underscoring the capital-intensive nature of its operations. The lack of dividend payments aligns with its reinvestment-focused strategy.

Earnings Power And Capital Efficiency

Manz AG’s earnings power is constrained by its thin margins and high operational costs, as evidenced by its negative net income. The company’s capital efficiency is further strained by substantial investments in R&D and production capacity, limiting near-term returns. Its ability to convert revenue into sustainable profits will depend on scaling high-margin segments like energy storage and contract manufacturing.

Balance Sheet And Financial Health

Manz AG’s balance sheet shows €30.2 million in cash and equivalents against total debt of €78.2 million, indicating moderate leverage. The negative operating cash flow and high capex suggest liquidity pressures, though its €120.5 million market cap provides some equity cushion. The company’s financial health hinges on improving cash generation and managing debt obligations.

Growth Trends And Dividend Policy

Growth is driven by demand for renewable energy and EV-related technologies, but profitability remains elusive. The absence of dividends reflects a focus on reinvestment, though sustained losses may necessitate strategic adjustments. Segment-specific trends, such as solar and energy storage expansion, could unlock future growth if execution improves.

Valuation And Market Expectations

With a market cap of €12.0 million and a beta of 1.2, Manz AG is viewed as a high-risk, high-reward play on clean energy and advanced manufacturing. Investors likely anticipate a turnaround, but skepticism persists due to inconsistent earnings and cash flow challenges.

Strategic Advantages And Outlook

Manz AG’s strengths lie in its technological expertise and diversified industrial exposure. However, its outlook is mixed, with growth opportunities in energy storage and solar offset by execution risks. Improving operational efficiency and securing large-scale contracts will be critical to achieving sustainable profitability.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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