investorscraft@gmail.com

Intrinsic ValueKoenig & Bauer AG (SKB.DE)

Previous Close9.30
Intrinsic Value
Upside potential
Previous Close
9.30

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

Koenig & Bauer AG is a global leader in the industrial machinery sector, specializing in advanced printing and post-print systems. The company operates through three core segments: Sheetfed, Digital & Webfed, and Special, each catering to distinct market needs. Sheetfed focuses on offset presses for packaging and commercial printing, Digital & Webfed serves decor, flexible packaging, and newspaper printing, while the Special segment targets niche applications like banknote and security printing. Koenig & Bauer’s revenue model combines equipment sales with high-margin services, including maintenance, retrofits, and consumables, ensuring recurring income streams. The company holds a strong position in the printing machinery industry, supported by its 200-year legacy and technological expertise. Despite sector challenges like digitalization and declining print volumes, Koenig & Bauer maintains relevance through innovation in packaging and industrial applications, where demand remains resilient. Its diversified product portfolio and service offerings provide a competitive edge in a mature but evolving market.

Revenue Profitability And Efficiency

In FY 2023, Koenig & Bauer reported revenue of €1.27 billion, reflecting its scale in the printing machinery sector. However, the company faced profitability challenges, with a net loss of €70.1 million and diluted EPS of -€4.24. Operating cash flow stood at €73.4 million, indicating some operational resilience, though capital expenditures of €43.1 million suggest ongoing investments in technology and capacity. The negative net income highlights margin pressures, likely due to rising costs and competitive pricing dynamics.

Earnings Power And Capital Efficiency

Koenig & Bauer’s earnings power is constrained by its recent net loss, but its operating cash flow demonstrates underlying cash generation capability. The company’s capital efficiency is under scrutiny, as it balances reinvestment needs with profitability recovery. The absence of dividends underscores a focus on preserving liquidity, though the negative EPS raises questions about near-term earnings sustainability without structural improvements.

Balance Sheet And Financial Health

The company’s balance sheet shows €133.7 million in cash and equivalents against total debt of €296 million, indicating moderate leverage. While liquidity appears manageable, the debt level warrants monitoring, especially given recent losses. The lack of dividend payments aligns with a conservative financial policy aimed at strengthening the balance sheet amid operational headwinds.

Growth Trends And Dividend Policy

Koenig & Bauer’s growth is challenged by industry-wide declines in traditional printing, offset partially by strength in packaging and specialty applications. The company has suspended dividends, prioritizing financial stability over shareholder returns. Future growth may hinge on innovation in digital and sustainable printing solutions, though execution risks remain high in a competitive landscape.

Valuation And Market Expectations

With a market cap of approximately €201.6 million, Koenig & Bauer trades at a discount to revenue, reflecting investor skepticism about its turnaround prospects. The high beta of 1.456 signals elevated volatility, likely tied to cyclical industry exposure and operational uncertainties. Market expectations appear muted, pending clearer signs of profitability recovery or strategic breakthroughs.

Strategic Advantages And Outlook

Koenig & Bauer’s strategic advantages include its long-standing expertise, diversified product portfolio, and service-driven revenue streams. However, the outlook remains cautious due to sector headwinds and recent losses. Success will depend on leveraging its niche strengths in packaging and industrial printing while improving cost efficiency. The company’s ability to adapt to digital and sustainability trends will be critical for long-term viability.

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