investorscraft@gmail.com

Intrinsic ValueStemmer Imaging AG (S9I.DE)

Previous Close53.20
Intrinsic Value
Upside potential
Previous Close
53.20

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

Stemmer Imaging AG operates as a specialized provider of machine vision technology, serving diverse industrial and non-industrial applications globally. The company’s core revenue model revolves around the sale of advanced vision systems, including 2D and 3D smart vision, hyperspectral imaging, and surface inspection solutions, complemented by a comprehensive portfolio of illumination products, optics, cameras, and software. Its offerings cater to high-growth sectors such as automotive, electronics, pharmaceuticals, and factory automation, positioning it as a critical enabler of quality control and process optimization. Stemmer Imaging differentiates itself through a vertically integrated approach, combining hardware, software, and services like feasibility testing and training, which enhances customer stickiness. As a subsidiary of Primepulse SE, it benefits from strategic synergies while maintaining agility in a niche but competitive market dominated by larger industrial automation players. The company’s focus on innovation and application-specific solutions allows it to carve out a defensible position in Europe, particularly in Germany’s robust manufacturing ecosystem.

Revenue Profitability And Efficiency

In FY 2023, Stemmer Imaging reported revenue of €146.3 million, with net income of €15.7 million, reflecting a net margin of approximately 10.7%. Operating cash flow stood at €20.3 million, underscoring efficient working capital management. Capital expenditures were modest at €1.1 million, indicating a capital-light model focused on scalable technology distribution rather than heavy infrastructure investment.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €2.42 demonstrates solid earnings power, supported by its high-margin software and services segments. With a market cap of €345.8 million, the firm trades at a P/E multiple of approximately 22x, suggesting investor confidence in its growth trajectory. Its asset-light structure and low debt levels further enhance capital efficiency.

Balance Sheet And Financial Health

Stemmer Imaging maintains a robust balance sheet, with €37.6 million in cash and equivalents against total debt of €6.6 million, yielding a net cash position. This liquidity cushion supports strategic investments and dividend payouts. The absence of significant leverage underscores financial prudence in a cyclical industry.

Growth Trends And Dividend Policy

The company’s growth is tied to industrial automation adoption, with its 3D and smart vision systems likely driving future demand. A dividend of €2.7 per share signals commitment to shareholder returns, though the payout ratio of ~112% of net income may warrant monitoring for sustainability if earnings volatility arises.

Valuation And Market Expectations

Trading at a beta of 1.7, Stemmer Imaging exhibits higher volatility than the broader market, reflecting its niche exposure. The current valuation implies expectations of mid-single-digit revenue growth, aligning with industry trends. Investors likely price in continued margin stability from its software and services mix.

Strategic Advantages And Outlook

Stemmer Imaging’s deep technical expertise and diversified client base provide resilience against sector-specific downturns. Its focus on high-value applications, such as medical imaging and semiconductor inspection, positions it well for long-term growth. However, reliance on European industrial demand and competition from global automation giants remain key risks. The outlook hinges on sustained R&D investment and expansion into adjacent verticals.

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