investorscraft@gmail.com

Intrinsic ValueTornos Holding AG (TOHN.SW)

Previous CloseCHF5.12
Intrinsic Value
Upside potential
Previous Close
CHF5.12

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

Tornos Holding AG is a Swiss-based industrial machinery company specializing in high-precision Swiss-type automatic lathes, multispindle machines, and milling products, along with complementary automation solutions and software. The company serves niche markets such as automotive, micromechanics, electronics, and medical/dental industries, where precision machining is critical. Its revenue model combines machine sales, spare parts, and value-added services like maintenance, training, and equipment upgrades, ensuring recurring income streams. Tornos operates in a competitive global machinery sector, where technological differentiation and after-sales support are key to retaining customers. The company’s long-standing expertise in Swiss-type lathes positions it as a trusted partner for manufacturers requiring ultra-precise components. While facing competition from larger industrial conglomerates, Tornos maintains a focused approach, targeting specialized applications where its engineering excellence and customization capabilities provide a defensible market position. Its Swiss heritage reinforces its reputation for quality, though regional economic fluctuations and industrial demand cycles pose inherent risks.

Revenue Profitability And Efficiency

Tornos reported revenue of CHF 494.1 million for the period, with net income of CHF 11.9 million, reflecting modest profitability in a capital-intensive industry. Diluted EPS stood at CHF 2.17, indicating reasonable earnings per share. Operating cash flow was CHF 7.7 million, though significant capital expenditures (CHF -17.9 million) suggest ongoing investments in production capacity or R&D, weighing on free cash flow generation.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained by its narrow operating margins, typical for precision machinery firms. Capital efficiency metrics are not explicitly provided, but the balance between capex and operating cash flow suggests a focus on sustaining technological competitiveness rather than aggressive expansion. The beta of 1.011 indicates market-aligned volatility, reflecting cyclical exposure to industrial demand.

Balance Sheet And Financial Health

Tornos holds CHF 60.7 million in cash against total debt of CHF 60.9 million, implying a near-neutral net debt position. This conservative leverage profile provides flexibility but may limit strategic acquisitions. The liquidity position appears adequate, with no immediate solvency concerns, though the capital-intensive nature of the business necessitates careful working capital management.

Growth Trends And Dividend Policy

Growth is likely tied to industrial capex cycles, with the medical and automotive sectors offering steady demand. The dividend of CHF 0.3 per share signals a shareholder-friendly policy, albeit with a modest yield, prioritizing balance sheet stability over aggressive payouts. Historical trends would clarify whether this is a sustained commitment or cyclical.

Valuation And Market Expectations

With a market cap of CHF 101 million, the company trades at a low earnings multiple, suggesting muted growth expectations or sector-wide undervaluation. Investors likely price in cyclical risks and the niche nature of its product portfolio, though its specialized market positioning could warrant premium valuation in a robust industrial environment.

Strategic Advantages And Outlook

Tornos’s strengths lie in its precision engineering legacy and aftermarket services, which foster customer loyalty. However, reliance on industrial capex cycles and competition from larger players pose challenges. The outlook hinges on sustained demand from key sectors and the company’s ability to innovate while maintaining cost discipline. Macroeconomic stability in Europe will be a key factor.

Sources

Company description, financial data from disclosed filings (likely Swiss Exchange reports), and market data from financial platforms.

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