investorscraft@gmail.com

Intrinsic ValueFirst Sensor AG (SIS.DE)

Previous Close55.40
Intrinsic Value
Upside potential
Previous Close
55.40

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

First Sensor AG operates in the semiconductor industry, specializing in high-performance sensor solutions for industrial, medical, and mobility markets. The company’s core revenue model is driven by the development and sale of sensor chips, components, and systems, including optical, radiation, pressure, level, and flow sensors. Its product portfolio, featuring quadrant PIN photodiodes, avalanche photodiodes (APDs), and silicon photomultipliers (SiPMs), caters to niche applications requiring precision and reliability. First Sensor holds a strong position in specialized sensor markets, supported by its technological expertise and custom solutions for demanding environments such as aerospace and medical diagnostics. As a subsidiary of TE Connectivity Ltd., it benefits from synergies in R&D and distribution, enhancing its competitive edge in high-growth sectors like autonomous mobility and Industry 4.0. The company’s focus on innovation and tailored sensor systems positions it as a key player in markets where accuracy and durability are critical.

Revenue Profitability And Efficiency

In FY 2022, First Sensor reported revenue of €105.3 million, with net income reaching €18.7 million, reflecting a solid profitability margin. Diluted EPS stood at €1.82, indicating efficient earnings generation. However, operating cash flow was negative at €-2.8 million, partly due to capital expenditures of €-8.3 million, suggesting reinvestment in production capabilities. The company’s ability to maintain profitability despite cash flow pressures highlights disciplined cost management.

Earnings Power And Capital Efficiency

First Sensor demonstrates robust earnings power, with net income representing approximately 17.8% of revenue. The company’s capital efficiency is underscored by its ability to generate positive earnings despite significant capital expenditures. Its focus on high-margin sensor solutions and OEM applications contributes to sustained profitability, though cash flow volatility warrants monitoring.

Balance Sheet And Financial Health

The company’s balance sheet shows €0.9 million in cash and equivalents against total debt of €16.0 million, indicating moderate leverage. With a market capitalization of €599.6 million, First Sensor maintains a stable financial position, supported by its parent company’s backing. The debt level appears manageable relative to its earnings capacity, though liquidity reserves are relatively low.

Growth Trends And Dividend Policy

First Sensor’s growth is tied to advancements in sensor technology and expanding applications in mobility and industrial automation. The company paid a dividend of €0.47 per share in FY 2022, reflecting a commitment to shareholder returns. Future growth may hinge on R&D investments and market penetration in emerging sectors like electric vehicles and smart manufacturing.

Valuation And Market Expectations

With a market cap of €599.6 million and a beta of 0.035, First Sensor is perceived as a low-volatility investment within the semiconductor sector. The valuation reflects investor confidence in its niche market positioning and growth potential, though reliance on cyclical industries may introduce variability.

Strategic Advantages And Outlook

First Sensor’s strategic advantages include its specialized product portfolio, technological expertise, and TE Connectivity’s support. The outlook remains positive, driven by demand for precision sensors in automation and healthcare. However, competitive pressures and R&D costs could influence long-term performance. The company’s ability to innovate and scale will be critical in maintaining its market position.

Sources

Company filings, Deutsche Börse data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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