investorscraft@gmail.com

Intrinsic Valuetechnotrans SE (TTR1.DE)

Previous Close33.30
Intrinsic Value
Upside potential
Previous Close
33.30

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

technotrans SE is a specialized industrial technology firm operating in the machinery sector, focusing on precision cooling, filtration, and liquid handling solutions. The company serves diverse industries, including plastics, electric mobility, data centers, and healthcare, leveraging its expertise in thermal management and fluid applications. Its core revenue model combines equipment sales with high-margin aftermarket services, such as maintenance, spare parts, and technical documentation, ensuring recurring income streams. technotrans holds a niche position in industrial applications, differentiating itself through tailored solutions for high-power charging stations, laser systems, and machine tools. The company’s global footprint and technical proficiency allow it to compete with larger industrial players while maintaining agility in addressing specialized customer needs. With a strong emphasis on innovation, particularly in sustainable cooling technologies for electric mobility and data centers, technotrans is well-positioned to capitalize on secular growth trends in energy efficiency and automation.

Revenue Profitability And Efficiency

In FY 2023, technotrans reported revenue of €238.1 million, with net income of €7.3 million, reflecting a net margin of approximately 3.1%. Operating cash flow stood at €11.7 million, supported by disciplined working capital management. Capital expenditures of €3.2 million indicate moderate reinvestment, aligning with the company’s focus on optimizing existing operations while selectively expanding capacity.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €1.06 demonstrates modest but stable earnings power. With a capital-light service segment contributing to margins, technotrans maintains efficient asset utilization. Its ability to generate positive operating cash flow despite macroeconomic headwinds underscores resilience in its business model, though the beta of 1.279 suggests higher volatility relative to the broader market.

Balance Sheet And Financial Health

technotrans boasts a solid balance sheet, with €18.8 million in cash and equivalents against total debt of €4.2 million, indicating strong liquidity and low leverage. The conservative capital structure provides flexibility for strategic investments or acquisitions. The company’s financial health is further reinforced by its ability to self-fund operations and maintain a robust service-driven cash flow profile.

Growth Trends And Dividend Policy

Revenue growth has been steady, driven by demand for industrial cooling and filtration solutions. The dividend payout of €0.53 per share reflects a commitment to shareholder returns, with a payout ratio near 50%, balancing reinvestment needs with income distribution. Future growth may hinge on expansion in electric mobility and data center infrastructure, where technotrans’s expertise aligns with emerging megatrends.

Valuation And Market Expectations

With a market cap of €128.8 million, technotrans trades at a P/E multiple of approximately 17.6x, in line with niche industrial peers. Investors likely price in expectations of mid-single-digit growth, tempered by sector cyclicality. The stock’s elevated beta suggests market sensitivity to industrial demand fluctuations, though its service revenue base provides some earnings stability.

Strategic Advantages And Outlook

technotrans’s key strengths lie in its technical specialization and aftermarket services, which drive customer stickiness and margin resilience. The company is well-positioned to benefit from secular shifts toward energy-efficient cooling and electric vehicle infrastructure. However, its outlook depends on execution in high-growth verticals and maintaining cost discipline amid inflationary pressures. Strategic partnerships or acquisitions could further bolster its market position.

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