First Time Loading...

Rakon Ltd
NZX:RAK

Watchlist Manager
Rakon Ltd Logo
Rakon Ltd
NZX:RAK
Watchlist
Price: 1.11 NZD Market Closed
Updated: Apr 25, 2024

Intrinsic Value

Rakon Ltd. engages in the design and manufacture of frequency control solutions. [ Read More ]

The intrinsic value of one RAK stock under the Base Case scenario is 1.16 NZD. Compared to the current market price of 1.11 NZD, Rakon Ltd is Undervalued by 4%.

Key Points:
RAK Intrinsic Value
Base Case
1.16 NZD
Undervaluation 4%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Rakon Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling RAK stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Rakon Ltd

Provide an overview of the primary business activities
of Rakon Ltd.

What unique competitive advantages
does Rakon Ltd hold over its rivals?

What risks and challenges
does Rakon Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Rakon Ltd.

Provide P/S
for Rakon Ltd.

Provide P/E
for Rakon Ltd.

Provide P/OCF
for Rakon Ltd.

Provide P/FCFE
for Rakon Ltd.

Provide P/B
for Rakon Ltd.

Provide EV/S
for Rakon Ltd.

Provide EV/GP
for Rakon Ltd.

Provide EV/EBITDA
for Rakon Ltd.

Provide EV/EBIT
for Rakon Ltd.

Provide EV/OCF
for Rakon Ltd.

Provide EV/FCFF
for Rakon Ltd.

Provide EV/IC
for Rakon Ltd.

Show me price targets
for Rakon Ltd made by professional analysts.

What are the Revenue projections
for Rakon Ltd?

How accurate were the past Revenue estimates
for Rakon Ltd?

What are the Net Income projections
for Rakon Ltd?

How accurate were the past Net Income estimates
for Rakon Ltd?

What are the EPS projections
for Rakon Ltd?

How accurate were the past EPS estimates
for Rakon Ltd?

What are the EBIT projections
for Rakon Ltd?

How accurate were the past EBIT estimates
for Rakon Ltd?

Compare the revenue forecasts
for Rakon Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Rakon Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Rakon Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Rakon Ltd compared to its peers.

Compare the P/E ratios
of Rakon Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Rakon Ltd with its peers.

Analyze the financial leverage
of Rakon Ltd compared to its main competitors.

Show all profitability ratios
for Rakon Ltd.

Provide ROE
for Rakon Ltd.

Provide ROA
for Rakon Ltd.

Provide ROIC
for Rakon Ltd.

Provide ROCE
for Rakon Ltd.

Provide Gross Margin
for Rakon Ltd.

Provide Operating Margin
for Rakon Ltd.

Provide Net Margin
for Rakon Ltd.

Provide FCF Margin
for Rakon Ltd.

Show all solvency ratios
for Rakon Ltd.

Provide D/E Ratio
for Rakon Ltd.

Provide D/A Ratio
for Rakon Ltd.

Provide Interest Coverage Ratio
for Rakon Ltd.

Provide Altman Z-Score Ratio
for Rakon Ltd.

Provide Quick Ratio
for Rakon Ltd.

Provide Current Ratio
for Rakon Ltd.

Provide Cash Ratio
for Rakon Ltd.

What is the historical Revenue growth
over the last 5 years for Rakon Ltd?

What is the historical Net Income growth
over the last 5 years for Rakon Ltd?

What is the current Free Cash Flow
of Rakon Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Rakon Ltd.

Financials

Balance Sheet Decomposition
Rakon Ltd

Current Assets 124.4m
Cash & Short-Term Investments 17.9m
Receivables 46.2m
Other Current Assets 60.3m
Non-Current Assets 73.2m
Long-Term Investments 15.5m
PP&E 42.5m
Intangibles 8.6m
Other Non-Current Assets 6.6m
Current Liabilities 32.9m
Accounts Payable 24.8m
Other Current Liabilities 8.1m
Non-Current Liabilities 10.4m
Long-Term Debt 6m
Other Non-Current Liabilities 4.4m
Efficiency

Earnings Waterfall
Rakon Ltd

Revenue
154.4m NZD
Cost of Revenue
-83m NZD
Gross Profit
71.4m NZD
Operating Expenses
-60.2m NZD
Operating Income
11.2m NZD
Other Expenses
-3.5m NZD
Net Income
7.7m NZD

Free Cash Flow Analysis
Rakon Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

RAK Profitability Score
Profitability Due Diligence

Rakon Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive 3-Year Average ROE
Positive Free Cash Flow
Positive 3-Year Average ROIC
55/100
Profitability
Score

Rakon Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

RAK Solvency Score
Solvency Due Diligence

Rakon Ltd's solvency score is 67/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Short-Term Solvency
Negative Net Debt
67/100
Solvency
Score

Rakon Ltd's solvency score is 67/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

RAK Price Targets Summary
Rakon Ltd

Wall Street analysts forecast RAK stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for RAK is 0.23 NZD .

Lowest
Price Target
Not Available
Average
Price Target
0.23 NZD
79% Downside
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

RAK Price
Rakon Ltd

1M 1M
-9%
6M 6M
+59%
1Y 1Y
+11%
3Y 3Y
+14%
5Y 5Y
+247%
10Y 10Y
+441%
Annual Price Range
1.11
52w Low
0.59
52w High
1.31
Price Metrics
Average Annual Return 78.32%
Standard Deviation of Annual Returns 141.7%
Max Drawdown -73%
Shares Statistics
Market Capitalization 254.3m NZD
Shares Outstanding 229 809 000
Percentage of Shares Shorted
N/A

RAK Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Rakon Ltd Logo
Rakon Ltd

Country

New Zealand

Industry

Electrical Equipment

Market Cap

254.3m NZD

Dividend Yield

1.35%

Description

Rakon Ltd. engages in the design and manufacture of frequency control solutions. The firm's segments include NZ, UK, France, China-T'maker, India-Centum Rakon and Other. The firm's product range consists of low stability Crystal Oscillators (XO), Voltage Controlled Crystal Oscillators (VCXOs) and crystal products, through to high volume precision Temperature Compensated Crystal Oscillators (TCXOs), Oven Controlled Crystal Oscillators (OCXOs), Digital Pulse Compression Sub-Systems (DPCSS), Surface Acoustic Wave (SAW) oscillators and specialized products. The company offers a product portfolio, including technology advanced products for the telecommunications, positioning, and space and defense markets. The company has approximately six manufacturing plants, including over three joint venture plants and approximately eight research and development centers. Its subsidiaries include Rakon America LLC, Rakon Financial Services Limited and Rakon UK Holdings Limited, among others.

Contact

AUCKLAND
8 Sylvia Park Road, Mt Wellington
+6495735554.0
http://www.rakon.com/

IPO

2006-05-16

Employees

-

Officers

Chief Executive Officer
Dr. Sinan Altug BS, MBA, MS, Ph.D.
CTO & Executive Director
Mr. Brent John Robinson
Chief Financial Officer
Mr. Andrew Michael Davies CPA
General Manager of Operations
Mr. Cliff Hand
General Counsel & Company Secretary
Ms. Maureen Shaddick
Chief Marketing Officer
Mr. Darren Paul Robinson
Show More
Global General Manager of People & Capability
Ms. Margo Thomas
Managing Director of India
Mr. Arun Parasnis
Show Less

See Also

Discover More
What is the Intrinsic Value of one RAK stock?

The intrinsic value of one RAK stock under the Base Case scenario is 1.16 NZD.

Is RAK stock undervalued or overvalued?

Compared to the current market price of 1.11 NZD, Rakon Ltd is Undervalued by 4%.