investorscraft@gmail.com

Intrinsic ValuePVA TePla AG (TPE.DE)

Previous Close26.58
Intrinsic Value
Upside potential
Previous Close
26.58

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

PVA TePla AG operates as a specialized industrial machinery provider, focusing on high-tech material production and refinement. The company serves critical industries such as semiconductors, aerospace, and energy technology through its two core segments: Industrial Systems and Semiconductor Systems. Its Industrial Systems division delivers advanced vacuum-based solutions for structural materials, while Semiconductor Systems specializes in crystal growing, metrology, and plasma technologies essential for microelectronics and high-performance electronics. PVA TePla holds a niche position in the global market, leveraging its expertise in precision engineering and vacuum technology to cater to high-value manufacturing processes. The company’s solutions are integral to industries requiring ultra-pure materials and stringent quality control, positioning it as a key enabler of next-generation electronics and industrial applications. With a strong foothold in Europe and expanding international reach, PVA TePla competes on technological differentiation and reliability, though it faces competition from larger industrial conglomerates with broader portfolios.

Revenue Profitability And Efficiency

In its latest fiscal year, PVA TePla reported revenue of €270.1 million, with net income of €27.1 million, reflecting a net margin of approximately 10%. The company generated €44 million in operating cash flow, demonstrating solid cash conversion. Capital expenditures of €24.2 million indicate ongoing investments in production capabilities, aligning with its growth strategy in high-tech industrial and semiconductor markets.

Earnings Power And Capital Efficiency

PVA TePla’s diluted EPS of €1.25 underscores its earnings capacity, supported by efficient operations in its core segments. The company’s ability to maintain profitability in capital-intensive industries highlights its disciplined cost management and technological differentiation. Its capital efficiency is further evidenced by a balanced approach to reinvestment and operational cash generation.

Balance Sheet And Financial Health

The company maintains a conservative balance sheet, with €31.4 million in cash and equivalents against total debt of €24.6 million, indicating a healthy liquidity position. Its low leverage and strong cash reserves provide flexibility for strategic initiatives or market downturns, though its beta of 1.81 suggests higher volatility relative to the broader market.

Growth Trends And Dividend Policy

PVA TePla’s growth is tied to demand for advanced semiconductor and industrial materials, with revenue stability dependent on cyclical industry trends. The company does not currently pay dividends, opting instead to reinvest earnings into R&D and capacity expansion, reflecting its focus on long-term technological leadership rather than immediate shareholder returns.

Valuation And Market Expectations

With a market capitalization of €366 million, PVA TePla trades at a premium reflective of its niche expertise and growth potential in high-tech manufacturing. Investors appear to price in expectations for sustained demand in semiconductor and aerospace sectors, though its high beta indicates sensitivity to macroeconomic and industry-specific risks.

Strategic Advantages And Outlook

PVA TePla’s strategic advantage lies in its specialized vacuum and crystal growth technologies, which are critical for high-precision industries. The company is well-positioned to benefit from secular trends in semiconductor miniaturization and advanced materials, though its outlook depends on maintaining technological leadership and navigating supply chain complexities in a competitive global market.

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