investorscraft@gmail.com

Intrinsic ValueMobotix AG (MBQ.DE)

Previous Close0.58
Intrinsic Value
Upside potential
Previous Close
0.58

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

Mobotix AG operates in the security and protection services sector, specializing in intelligent IP video surveillance systems. The company designs and manufactures a diverse portfolio of IoT-enabled cameras, thermographic solutions, and access control products, catering to industries such as retail, healthcare, logistics, and government. Its decentralized video technology differentiates it from competitors by offering edge-based processing, reducing reliance on centralized servers. Mobotix serves global markets through a network of distributors and partners, emphasizing high-quality, vandal-resistant hardware with integrated analytics. The company’s focus on niche applications, such as thermal imaging and people counting, positions it as a solutions provider rather than a commoditized hardware vendor. Despite competition from larger players like Axis Communications and Hikvision, Mobotix maintains a reputation for innovation in ruggedized and energy-efficient surveillance systems. Its software offerings, including cloud-based management and video analysis tools, complement its hardware to create integrated ecosystems for end users. However, the company operates in a capital-intensive industry with evolving regulatory and technological demands, requiring sustained R&D investment to retain its competitive edge.

Revenue Profitability And Efficiency

Mobotix reported revenue of €50.0 million for the fiscal year ending September 2024, reflecting its mid-tier position in the security technology market. The company posted a net loss of €5.5 million, with diluted EPS of -€0.42, indicating ongoing profitability challenges. Operating cash flow of €3.7 million suggests some operational resilience, though capital expenditures of €6.0 million highlight significant reinvestment needs. The negative net income underscores margin pressures, likely from competitive pricing and fixed-cost absorption in its manufacturing base.

Earnings Power And Capital Efficiency

The company’s negative earnings and modest operating cash flow signal constrained earnings power, exacerbated by high capital expenditures relative to cash reserves. With €1.3 million in cash and equivalents, liquidity is tight, and the €8.1 million total debt load further strains financial flexibility. Mobotix’s ability to improve capital efficiency hinges on scaling higher-margin software and services alongside its hardware sales.

Balance Sheet And Financial Health

Mobotix’s balance sheet reflects a leveraged position, with total debt of €8.1 million outweighing its €1.3 million cash holdings. The absence of dividends aligns with its loss-making status and reinvestment priorities. While the €11.2 million market capitalization suggests investor skepticism, the low beta of 0.985 indicates relative stability compared to broader market volatility.

Growth Trends And Dividend Policy

Revenue trends are not disclosed, but the net loss and lack of dividends imply growth is secondary to stabilization. The company’s focus on R&D and IoT integration may drive future top-line expansion, though profitability remains a hurdle. A dividend payout is unlikely in the near term given negative EPS and cash flow constraints.

Valuation And Market Expectations

At a market cap of €11.2 million, Mobotix trades at a depressed valuation, reflecting its unprofitability and sector challenges. Investors appear to price in limited near-term upside, with the stock’s beta suggesting muted sensitivity to market movements. The valuation likely discounts execution risks in transitioning to higher-margin offerings.

Strategic Advantages And Outlook

Mobotix’s niche expertise in decentralized video systems and thermal imaging provides differentiation, but execution risks persist. The outlook depends on leveraging IoT and analytics to offset hardware commoditization. Success hinges on cost discipline and software adoption, though macroeconomic headwinds in industrial spending could delay recovery.

Sources

Company description, financials from disclosed ticker data (likely annual reports or exchange filings), industry context inferred from sector classification.

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