Previous Close | $18.38 |
Intrinsic Value | $0.85 |
Upside potential | -95% |
Data is not available at this time.
Knowles Corporation operates as a leading provider of advanced micro-acoustic, audio processing, and precision device solutions, serving diverse industries including consumer electronics, automotive, and industrial markets. The company generates revenue through the design, manufacture, and sale of high-performance microphones, speakers, and audio components, as well as specialized capacitors and RF filters. Its core business segments—Precision Devices and Medtech & Specialty Audio—cater to high-growth applications in hearing aids, IoT, and advanced communication systems. Knowles maintains a competitive edge through proprietary MEMS (Micro-Electro-Mechanical Systems) technology and strong R&D capabilities, positioning itself as a critical supplier to tier-one OEMs. The company’s market position is reinforced by long-term customer relationships and a focus on innovation in audio and signal processing, though it faces pricing pressures and cyclical demand in consumer electronics. Strategic investments in high-margin segments like medical and defense applications aim to diversify revenue streams and reduce reliance on volatile end markets.
Knowles reported revenue of $553.5 million for the period, with a net loss of $239.5 million, reflecting challenges in profitability. Diluted EPS stood at -$2.67, indicating significant earnings pressure. Operating cash flow of $130.1 million suggests some operational resilience, though capital expenditures of $13.6 million highlight restrained investment activity. The company’s margin compression underscores pricing and cost inefficiencies in its core markets.
The negative net income and EPS reflect weak earnings power, likely due to macroeconomic headwinds and product mix shifts. Operating cash flow remains positive, but the gap between earnings and cash generation points to non-cash charges or working capital adjustments. Capital efficiency appears constrained, with limited reinvestment relative to operating cash flow, signaling cautious capital allocation amid market uncertainty.
Knowles holds $130.1 million in cash and equivalents against $213 million in total debt, indicating a leveraged but manageable position. The absence of dividends aligns with its focus on preserving liquidity. The balance sheet suggests moderate financial flexibility, though sustained losses could strain debt covenants or limit strategic investments if profitability does not improve.
Growth trends are muted, with no dividend payments reflecting a prioritization of financial stability over shareholder returns. The company’s focus on high-margin niches like Medtech & Specialty Audio may support future growth, but near-term performance hinges on demand recovery in consumer electronics and industrial markets. Capital allocation remains conservative, with no clear dividend policy in place.
The market likely prices Knowles at a discount due to its negative earnings and cyclical exposure. Valuation metrics would hinge on cash flow multiples or revenue-based benchmarks, given the lack of profitability. Investor expectations appear tempered, with focus on margin improvement and diversification efforts rather than near-term earnings expansion.
Knowles’ strategic advantages lie in its MEMS technology and entrenched OEM relationships, though macroeconomic and competitive pressures pose risks. The outlook remains cautious, with potential upside from Medtech and industrial adoption. Success depends on executing its high-margin diversification strategy while navigating cyclical downturns in core markets.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |