Stemmer Imaging AG

Chart & Performance

D1W1MN

P/E

22.31

P/S

2.40

EPS

2.42

Div Yield, %

5.56%

Shrs. gr., 5y

—

Rev. gr., 5y

6.07%

Revenues

146m

-5.84%

Net income

16m

-12.48%

CFO

20m

+27.75%

Dividend

May 15, 20241.7 EUR/sh

Earnings

Mar 26, 2025

Profile

Stemmer Imaging AG provides machine vision technology for industry and non-industry applications worldwide. The company offers machine vision systems, such as 2D and 3D smart vision, application specific, hyperspectral, surface inspection, open architecture vision, and sequence recording systems; illumination products, including LED illumination products, diode lasers, cold light sources and high-frequency illumination products, and accessories for illumination; and optics consisting of zoom, fixed focus, telecentric measuring, macro and modular, motorized, line scan camera, infrared, UV, 3D, 360 degree, and multimagnification lenses, as well as accessories for lenses. It also provides area and line scan, 3D, smart, high speed recording, and spectral cameras, as well as contact image sensors and ID readers, and accessories for cameras; and CameraLink, GigE, CoaXPress, USB, FireWire, fibre optic, and analogue cables. In addition, the company offers CameraLink, CameraLink HS-Link, CoaXPress, GigE, DVI, LVDS, analogue, and FireWire input products, as well as accessories for image acquisition; IP streaming and video decoders/encoders; computers, such as industrial, compact, and embedded PC systems; and various machine vision software products. Further, it provides feasibility testing, training, sale or returns and loans, repairs, and custom cables services. The company serves the automotive, defense, security and aerospace, electronics, semiconductor and solar, factory automation, food and beverage, medical imaging, pharmaceutical, print and packaging, scientific research, sports, entertainment and broadcast, test and measurement, traffic, and rail and transport markets. Stemmer Imaging AG was founded in 1987 and is headquartered in Puchheim, Germany. Stemmer Imaging AG is a subsidiary of Primepulse SE.

URL

https://www.stemmer-imaging.com/

IPO date

Feb 27, 2018

Employees

315

Domiciled in

Incorporated in

Valuation

Order:

Title EUR in thousands, except ratios and share amounts	FY	FY	FY	FY	FY	FY	FY	FY	FY	FY
Title EUR in thousands, except ratios and share amounts	2023‑12	2022‑12	2021‑12	2020‑12	2019‑12	2019‑06	2018‑06	2017‑06	2016‑06	2015‑06
Income
Revenues	146,293 -5.84%	155,370 19.41%	130,115 23.71%
Cost of revenue	95,754	105,265	85,943
Unusual Expense (Income)
NOPBT	50,539	50,105	44,172
NOPBT Margin	34.55%	32.25%	33.95%
Operating Taxes	6,047	6,309	3,180
Tax Rate	11.97%	12.59%	7.20%
NOPAT	44,492	43,796	40,992
Net income	15,730 -12.48%	17,973 71.99%	10,450 -414.47%
Dividends	(19,500)	(4,875)	(1,950)
Dividend yield	9.01%	2.31%	0.71%
Proceeds from repurchase of equity
BB yield
Debt
Debt current	3,168	3,697	3,671
Long-term debt	8,576	10,857	9,381
Deferred revenue
Other long-term liabilities	3,208	1,379	1,495
Net debt	(26,133)	(27,240)	(23,052)
Cash flow
Cash from operating activities	20,306	15,895	7,969
CAPEX	(1,054)	(1,169)	(249)
Cash from investing activities	(1,029)	(1,316)	176
Cash from financing activities	(23,252)	(8,742)	(6,938)
FCF	43,295	36,131	35,841
Balance
Cash	37,668	41,733	36,138
Long term investments	209	61	(34)
Excess cash	30,562	34,026	29,598
Stockholders' equity	32,990	36,584	23,873
Invested Capital	58,241	53,152	55,307
ROIC	79.88%	80.76%	73.32%
ROCE	56.39%	56.76%	54.71%
EV
Common stock shares outstanding	6,500	6,500	6,500
Price	33.30 2.46%	32.50 -22.80%	42.10 99.72%
Market cap	216,450 2.46%	211,250 -22.80%	273,650 99.72%
EV	190,317	184,010	250,598
EBITDA	55,635	54,007	48,106
EV/EBITDA	3.42	3.41	5.21
Interest	170	83	67
Interest/NOPBT	0.34%	0.17%	0.15%