investorscraft@gmail.com

Intrinsic ValueKontron AG (SANT.DE)

Previous Close15.92
Intrinsic Value
Upside potential
Previous Close
15.92

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

Kontron AG operates as a technology-driven provider of hardware, software, and IT services, specializing in IoT and Industry 4.0 solutions. The company serves diverse sectors, including industrial automation, medical technology, rail infrastructure, and smart energy, leveraging its expertise in consulting, integration, and outsourcing. Its three core segments—IT Services, IoT Solutions Europe, and IoT Solutions America—enable a diversified revenue model combining product sales, implementation services, and recurring support contracts. Kontron’s market position is strengthened by its ability to deliver end-to-end solutions, from hardware development to cloud-based applications, catering to both enterprise and industrial clients. With a presence across Europe, North America, and Asia, the company benefits from regional demand for digital transformation and automation. Its rebranding from S&T AG to Kontron in 2022 reflects a strategic focus on IoT and embedded systems, aligning with global trends toward connected technologies. Kontron’s competitive edge lies in its vertical integration, offering tailored solutions for niche markets such as in-flight entertainment and autonomous driving, where technical complexity creates high barriers to entry.

Revenue Profitability And Efficiency

Kontron reported revenue of €1.68 billion for the latest fiscal year, with net income of €90.7 million, translating to a diluted EPS of €1.42. Operating cash flow stood at €99.0 million, though capital expenditures of €71.2 million indicate ongoing investments in growth. The company’s profitability metrics suggest moderate margins, typical for a hardware and services hybrid model in the competitive tech sector.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified IoT and IT services segments, which generate stable cash flows. With a net income margin of approximately 5.4%, Kontron demonstrates reasonable capital efficiency, though its reliance on hardware sales may pressure margins compared to pure-play software firms. Operating cash flow covers capital expenditures, indicating self-sustaining operations.

Balance Sheet And Financial Health

Kontron maintains a solid balance sheet, with €311.9 million in cash and equivalents against total debt of €610.4 million. The debt level appears manageable given its cash position and operating cash flow, though leverage could constrain flexibility in a downturn. The company’s liquidity is adequate, with no immediate refinancing risks evident.

Growth Trends And Dividend Policy

Growth is likely driven by IoT adoption and industrial automation, though specific forward-looking metrics are unavailable. Kontron pays a dividend of €0.50 per share, reflecting a commitment to shareholder returns, albeit with a modest yield. The payout ratio appears sustainable, balancing reinvestment needs with income distribution.

Valuation And Market Expectations

With a market cap of €1.05 billion, Kontron trades at a P/E ratio of approximately 11.6x, suggesting modest market expectations relative to its earnings. The beta of 0.656 indicates lower volatility than the broader market, aligning with its stable but slower-growth profile.

Strategic Advantages And Outlook

Kontron’s vertical expertise in IoT and industrial applications provides a defensible niche, though competition from larger tech firms poses risks. The outlook hinges on execution in high-growth areas like autonomous driving and smart energy, where its solutions could gain traction. Macroeconomic headwinds in Europe may temper near-term growth, but long-term demand for digital infrastructure remains supportive.

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