investorscraft@gmail.com

Intrinsic ValuePlan Optik AG (P4O.DE)

Previous Close5.10
Intrinsic Value
Upside potential
Previous Close
5.10

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

Plan Optik AG operates in the specialized semiconductor and microelectronics industry, focusing on the production of high-precision structured wafers and related components. The company serves diverse sectors, including consumer electronics, automotive, aerospace, and pharmaceuticals, leveraging its expertise in borosilicate, quartz, and fused silica wafer manufacturing. Its product portfolio spans substrate wafers, carrier tools, interposers, and microfluidics, complemented by value-added services like mechanical processing and bonding. Positioned as a niche player, Plan Optik AG caters to demanding technical applications where precision and material quality are critical. The company’s market position is reinforced by its ability to customize solutions for complex industrial needs, though it faces competition from larger semiconductor material suppliers. Its focus on specialized glass and silicon-based technologies provides a defensible niche, particularly in European markets where localized supply chains are prioritized.

Revenue Profitability And Efficiency

Plan Optik AG reported revenue of €11.86 million for the period, with net income of €700,378, reflecting a modest but stable profitability margin. The diluted EPS of €0.16 indicates efficient earnings distribution relative to its share count. Operating cash flow stood at €1.65 million, supported by disciplined working capital management, while capital expenditures of €555,000 suggest ongoing investments in production capabilities.

Earnings Power And Capital Efficiency

The company demonstrates moderate earnings power, with its net income representing approximately 5.9% of revenue. Capital efficiency is reasonable, as evidenced by its ability to generate positive operating cash flow despite its small scale. The absence of significant debt burdens allows for reinvestment in high-margin wafer technologies, though growth opportunities may be constrained by its niche focus.

Balance Sheet And Financial Health

Plan Optik AG maintains a solid balance sheet, with €5.21 million in cash and equivalents against total debt of €1.86 million, indicating strong liquidity. The low leverage ratio underscores financial stability, providing flexibility for operational needs or selective expansion. The company’s asset-light model and conservative financing approach reduce financial risk.

Growth Trends And Dividend Policy

Revenue growth appears steady but unspectacular, aligning with the company’s niche market positioning. Plan Optik AG does not currently pay dividends, retaining earnings to fund operations and potential R&D initiatives. Future growth may hinge on expanding its customer base in high-tech industries or diversifying its product offerings within the wafer solutions space.

Valuation And Market Expectations

With a market capitalization of €14.55 million, the company trades at a modest valuation, reflecting its small size and specialized focus. The beta of 0.543 suggests lower volatility relative to the broader market, likely due to its stable but limited growth profile. Investor expectations appear tempered, given the company’s niche role in a competitive semiconductor supply chain.

Strategic Advantages And Outlook

Plan Optik AG’s strategic advantage lies in its precision manufacturing capabilities and tailored solutions for high-tech applications. The outlook remains cautiously optimistic, with potential growth tied to advancements in semiconductor packaging and microfluidics. However, reliance on a narrow customer base and technological shifts in the industry pose risks. Maintaining innovation and cost efficiency will be critical to sustaining competitiveness.

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