investorscraft@gmail.com

Intrinsic ValueNynomic AG (M7U.DE)

Previous Close9.84
Intrinsic Value
Upside potential
Previous Close
9.84

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

Nynomic AG operates in the technology sector, specializing in high-precision optical and photonic solutions for diverse industries, including agriculture, pharmaceuticals, environmental monitoring, and industrial automation. The company generates revenue through the sale of spectroscopy and sensor technology products, OEM components, and turnkey measurement systems. Its offerings, such as miniature spectrometers and MEMS-based spectral sensors, cater to niche applications requiring advanced optical metrology, positioning Nynomic as a key player in specialized photonics and sensor markets. The company serves a global clientele, leveraging its expertise in infrared measurement technology and digital plant phenotyping to address complex industrial and scientific challenges. Nynomic’s market position is reinforced by its ability to deliver customized solutions for sectors like wood processing, semiconductor manufacturing, and biomedical research, where precision and reliability are critical. Its diversified product portfolio and applications across high-growth industries provide resilience against sector-specific downturns.

Revenue Profitability And Efficiency

In FY 2023, Nynomic reported revenue of €118.0 million, with net income of €9.3 million, reflecting a net margin of approximately 7.9%. Operating cash flow stood at €3.2 million, though capital expenditures of €2.4 million indicate ongoing investments in production and R&D. The company’s profitability metrics suggest stable operational efficiency, supported by its focus on high-margin photonic and sensor solutions.

Earnings Power And Capital Efficiency

Nynomic’s diluted EPS of €1.45 demonstrates its ability to convert revenue into shareholder returns. The company’s capital efficiency is underscored by its moderate debt levels relative to cash reserves (€21.9 million cash vs. €24.9 million total debt), indicating prudent financial management. Its investments in embedded systems and spectral technologies align with long-term growth opportunities in industrial automation and precision agriculture.

Balance Sheet And Financial Health

Nynomic maintains a solid balance sheet, with €21.9 million in cash and equivalents against €24.9 million in total debt, reflecting a manageable leverage position. The absence of dividends suggests reinvestment of earnings into growth initiatives. The company’s liquidity and moderate debt levels provide flexibility for strategic acquisitions or R&D expansions in its core photonics and sensor markets.

Growth Trends And Dividend Policy

Nynomic’s revenue growth is driven by demand for optical metrology and sensor solutions in industrial and scientific applications. The company does not pay dividends, prioritizing reinvestment in innovation and market expansion. Its focus on high-throughput screening and digital phenotyping aligns with trends in agricultural technology and automation, positioning it for sustained growth in these verticals.

Valuation And Market Expectations

With a market capitalization of €81.8 million and a beta of 1.01, Nynomic trades with volatility in line with the broader market. Investors likely value its niche expertise in photonics and sensor technology, though its smaller scale may limit visibility compared to larger tech peers. The absence of dividends may appeal to growth-oriented investors betting on its specialized industrial applications.

Strategic Advantages And Outlook

Nynomic’s strategic advantage lies in its deep technical expertise and diversified industrial applications for photonic solutions. The company is well-positioned to benefit from increasing automation and precision measurement demands across sectors. Challenges include competition from larger players and cyclical demand in some end markets. However, its focus on high-value optical technologies and global customer base supports a cautiously optimistic outlook.

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