investorscraft@gmail.com

Intrinsic ValueUniDevice AG (UDC.DE)

Previous Close0.12
Intrinsic Value
Upside potential
Previous Close
0.12

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

UniDevice AG operates in the technology distribution sector, specializing in communication and entertainment electronics, with a core focus on smartphone electronics. The company serves a diverse clientele, including wireless service providers, wholesalers, and retailers, positioning itself as a key intermediary in the supply chain. Its subsidiary, PPA International AG, enhances its market reach, enabling UniDevice to leverage economies of scale and competitive pricing in a highly fragmented industry. The company’s revenue model is built on volume-driven sales, benefiting from the steady demand for consumer electronics. Despite operating in a competitive landscape dominated by larger distributors, UniDevice maintains a niche presence by catering to regional and specialized markets. Its strategic focus on smartphone electronics aligns with global trends favoring mobile connectivity and digital consumption, though it faces margin pressures typical of low-margin distribution businesses. The company’s ability to adapt to supply chain disruptions and shifting consumer preferences will be critical to sustaining its market position.

Revenue Profitability And Efficiency

In FY 2022, UniDevice reported revenue of €460.5 million, demonstrating its scale in the technology distribution market. Net income stood at €2.9 million, reflecting modest profitability with a diluted EPS of €0.20. Operating cash flow was positive at €5.8 million, indicating efficient working capital management, while capital expenditures were minimal at €-50.8k, suggesting a lean operational model with limited reinvestment needs.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained by thin margins, typical of distribution businesses. Its capital efficiency is underscored by low capex requirements, but the reliance on high-volume, low-margin sales limits returns on invested capital. The diluted EPS of €0.20 suggests modest earnings generation relative to its equity base, with room for improvement in operational leverage.

Balance Sheet And Financial Health

UniDevice’s balance sheet shows €274.5k in cash and equivalents against total debt of €10.7 million, indicating moderate leverage. The debt level, while manageable, could constrain financial flexibility if revenue volatility persists. The company’s liquidity position appears adequate, but its ability to service debt hinges on maintaining stable cash flows from operations.

Growth Trends And Dividend Policy

Growth trends are likely tied to broader consumer electronics demand, which faces cyclical pressures. The company paid a dividend of €0.12 per share, signaling a commitment to shareholder returns despite its small market cap. However, dividend sustainability depends on consistent profitability, which may be challenged by competitive and macroeconomic headwinds.

Valuation And Market Expectations

With a market cap of €1.8 million, UniDevice trades at a low valuation multiple, reflecting its niche position and margin challenges. The beta of 0.455 suggests lower volatility relative to the market, but investor expectations remain muted given the company’s limited scale and earnings power.

Strategic Advantages And Outlook

UniDevice’s strategic advantage lies in its focused distribution network and regional market penetration. However, its outlook is cautious, as it navigates competitive pressures and supply chain risks. The company’s ability to diversify its product offerings or enhance operational efficiency could improve its long-term prospects, but execution risks remain significant.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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