investorscraft@gmail.com

Intrinsic ValueSchweizer Electronic AG (SCE.DE)

Previous Close5.65
Intrinsic Value
Upside potential
Previous Close
5.65

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

Schweizer Electronic AG is a specialized manufacturer of printed circuit boards (PCBs), serving high-growth industries such as automotive, aviation, industrial, medical, and communication sectors. The company differentiates itself through advanced PCB technologies, including power electronics (inlay, heavy copper, embedded 48V boards), logic circuits (multilayer, HDI), and high-frequency solutions (RF and embedded antenna PCBs). Its focus on innovation and reliability positions it as a key supplier for demanding applications, particularly in the automotive and industrial segments where precision and durability are critical. Schweizer’s long-standing expertise, dating back to its founding in 1849, reinforces its reputation for quality in a competitive global PCB market. While the industry faces pricing pressures and supply chain challenges, Schweizer’s niche focus on high-performance PCBs provides resilience against commoditization. The company’s strategic emphasis on embedding technologies and power electronics aligns with trends in electrification and IoT, supporting long-term relevance.

Revenue Profitability And Efficiency

In FY 2023, Schweizer Electronic reported revenue of €139.4 million, with net income reaching €32.9 million, reflecting a robust net margin of approximately 23.6%. Diluted EPS stood at €8.72, indicating strong earnings generation. Operating cash flow was €9.9 million, though capital expenditures were modest at €0.9 million, suggesting disciplined reinvestment. The company’s profitability metrics underscore efficient operations in its niche PCB segments.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its high net margin, driven by premium PCB solutions and cost management. Operating cash flow coverage of capital expenditures (10.6x) highlights capital efficiency, though the lack of dividend payouts suggests reinvestment priorities. With a beta of 1.14, Schweizer exhibits moderate market sensitivity, balancing growth potential with sector volatility.

Balance Sheet And Financial Health

Schweizer’s balance sheet shows €7.7 million in cash against €28.2 million in total debt, indicating a leveraged but manageable position. The absence of dividends and low capex intensity provide flexibility. The debt-to-equity ratio warrants monitoring, but the company’s profitability supports debt servicing capacity.

Growth Trends And Dividend Policy

Revenue growth trends are undisclosed, but the company’s focus on high-performance PCBs aligns with automotive and industrial electrification. Schweizer does not pay dividends, redirecting cash flow toward operational needs or strategic initiatives. Future growth may hinge on adoption of embedded and high-frequency PCB technologies.

Valuation And Market Expectations

With a market cap of €13.4 million, Schweizer trades at a low earnings multiple, reflecting its small-cap status and sector risks. Investors likely weigh its niche expertise against broader PCB market cyclicality and competition from Asian manufacturers.

Strategic Advantages And Outlook

Schweizer’s strengths lie in its technical specialization and long-term industry relationships. Challenges include supply chain dependencies and pricing pressures. The outlook depends on sustained demand for advanced PCBs in automotive and industrial applications, with innovation as a key differentiator.

Sources

Company description, financial data from disclosed FY 2023 figures, market cap and beta from exchange 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