investorscraft@gmail.com

Intrinsic ValueZumtobel Group AG (T9Z.DE)

Previous Close4.28
Intrinsic Value
Upside potential
Previous Close
4.28

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Zumtobel Group AG is a key player in the global lighting industry, specializing in innovative lighting solutions under its well-established brands: Zumtobel, Thorn, Tridonic, and acdc. The company operates through two primary segments—Lighting and Components—offering a comprehensive portfolio that includes LED luminaires, light management systems, and smart lighting components. Its revenue model is driven by both product sales and value-added services such as lighting design, project management, and turnkey solutions, catering to commercial, industrial, and public infrastructure clients. Positioned as a technology leader, Zumtobel differentiates itself through energy-efficient and IoT-enabled lighting systems, aligning with global sustainability trends. The company maintains a strong presence in Europe while expanding in growth markets, leveraging its R&D capabilities and strategic partnerships. Despite competition from low-cost manufacturers, Zumtobel’s focus on premium, high-performance lighting solutions reinforces its niche in the professional lighting sector.

Revenue Profitability And Efficiency

In FY 2024, Zumtobel reported revenue of €1.13 billion, with net income of €24.6 million, reflecting a modest but stable profitability margin. Operating cash flow stood at €102.3 million, indicating efficient working capital management, though capital expenditures of €50.8 million suggest ongoing investments in innovation and infrastructure. The diluted EPS of €0.57 underscores steady earnings generation despite macroeconomic headwinds.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified product mix and high-margin professional lighting solutions. With a beta of 0.77, Zumtobel exhibits lower volatility compared to the broader market, suggesting resilient demand for its offerings. The operating cash flow-to-revenue ratio of approximately 9% highlights reasonable capital efficiency, though further optimization could enhance returns.

Balance Sheet And Financial Health

Zumtobel’s balance sheet remains balanced, with €60.4 million in cash and equivalents against total debt of €139 million, indicating manageable leverage. The net debt position of €78.6 million reflects prudent financial management, supported by consistent operating cash flows. The company’s liquidity position appears adequate to meet near-term obligations and fund strategic initiatives.

Growth Trends And Dividend Policy

Growth is driven by demand for energy-efficient lighting and smart systems, though revenue growth has been tempered by market saturation in Europe. The dividend payout of €0.25 per share signals a commitment to shareholder returns, with a payout ratio aligned with earnings sustainability. Future expansion may hinge on penetrating emerging markets and scaling IoT-enabled solutions.

Valuation And Market Expectations

With a market cap of €212.7 million, Zumtobel trades at a modest valuation, reflecting its niche positioning and moderate growth prospects. Investors likely price in steady but unspectacular performance, with potential upside tied to broader adoption of smart lighting and sustainability-driven demand.

Strategic Advantages And Outlook

Zumtobel’s strengths lie in its technological expertise, strong brand equity, and focus on sustainable lighting solutions. Challenges include competitive pressures and cyclical demand in construction. The outlook remains cautiously optimistic, with opportunities in smart city projects and retrofitting existing infrastructure for energy efficiency.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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