investorscraft@gmail.com

Intrinsic ValueSÜSS MicroTec SE (SMHN.DE)

Previous Close49.78
Intrinsic Value
Upside potential
Previous Close
49.78

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

SÜSS MicroTec SE operates in the semiconductor industry, specializing in the development and manufacturing of precision equipment for microelectronics and MEMS production. The company’s core revenue model is driven by its five divisions: Photomask Equipment, Lithography, Bonder, Microoptics, and Others, which cater to advanced semiconductor fabrication processes. Its product portfolio includes mask aligners, UV projection scanners, bonder systems, and specialized microoptics, serving high-growth segments like compound semiconductors and 3D integration. SÜSS MicroTec holds a niche but critical position in the semiconductor supply chain, providing essential tools for photomask processing and wafer-level packaging. Its global footprint, with operations across Europe, North America, and Asia-Pacific, allows it to serve leading semiconductor manufacturers. The company’s focus on innovation and precision engineering reinforces its competitive edge in a capital-intensive industry dominated by larger players. While it faces competition from multinational equipment vendors, its specialized offerings and long-standing expertise in microelectronics fabrication provide a defensible market position.

Revenue Profitability And Efficiency

In its latest fiscal year, SÜSS MicroTec reported revenue of €446.1 million, with net income of €51.7 million, reflecting a net margin of approximately 11.6%. The company’s diluted EPS stood at €2.72, demonstrating solid profitability. Operating cash flow was €33.5 million, though capital expenditures of €7.6 million indicate moderate reinvestment needs. These metrics suggest efficient operations with healthy cash generation relative to its market cap.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified product lines and recurring demand from semiconductor manufacturers. With a beta of 1.864, SÜSS MicroTec exhibits higher volatility than the broader market, reflecting its exposure to cyclical semiconductor capex trends. Its capital efficiency is evident in its ability to maintain profitability while investing in R&D and production capabilities, though its niche focus limits economies of scale compared to larger peers.

Balance Sheet And Financial Health

SÜSS MicroTec maintains a robust balance sheet, with €136.2 million in cash and equivalents against total debt of €13.3 million, indicating strong liquidity and low leverage. The company’s net cash position provides flexibility for strategic investments or acquisitions. Its financial health is further underscored by manageable debt levels and sufficient working capital to support ongoing operations and growth initiatives.

Growth Trends And Dividend Policy

The company’s growth is tied to semiconductor industry cycles, with demand driven by advancements in MEMS, 3D integration, and photomask technologies. SÜSS MicroTec pays a modest dividend of €0.20 per share, reflecting a conservative payout policy that prioritizes reinvestment. While dividend yields are low, the focus on organic growth aligns with its capital-light model and niche market opportunities.

Valuation And Market Expectations

With a market cap of €690.5 million, SÜSS MicroTec trades at a P/E multiple of approximately 13.3x based on its latest EPS. The valuation reflects investor expectations of steady growth in semiconductor equipment demand, though its niche focus may limit upside compared to broader industry players. The high beta suggests market sensitivity to sector-wide capex fluctuations.

Strategic Advantages And Outlook

SÜSS MicroTec’s strategic advantages lie in its specialized expertise and long-standing relationships with semiconductor manufacturers. The outlook remains positive, supported by secular trends in MEMS and advanced packaging. However, reliance on semiconductor capex cycles and competition from larger equipment vendors pose risks. The company’s ability to innovate and maintain technological leadership will be critical to sustaining growth in a competitive landscape.

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