investorscraft@gmail.com

Intrinsic ValueSystemair AB (publ) (0HDK.L)

Previous Close£86.60
Intrinsic Value
Upside potential
Previous Close
£86.60

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Systemair AB is a leading ventilation solutions provider operating across Europe, the Americas, the Middle East, Asia, and Africa. The company designs, manufactures, and sells a comprehensive portfolio of ventilation products, including air handling units, fans, fire safety systems, and air conditioning solutions. Its offerings cater to diverse environments such as residential buildings, commercial spaces, industrial facilities, and specialized sectors like data centers and marine applications. Systemair operates under well-established brands like Systemair, Frico, Fantech, and Menerga, targeting ventilation contractors and distributors globally. The company holds a strong position in the industrial machinery sector, leveraging its technical expertise and broad product range to serve both mature and emerging markets. Its vertically integrated operations and focus on energy-efficient solutions align with global sustainability trends, reinforcing its competitive edge in the ventilation industry. Systemair’s geographic diversification mitigates regional risks while providing growth opportunities in markets with increasing demand for advanced climate control systems.

Revenue Profitability And Efficiency

Systemair reported revenue of SEK 12.26 billion for FY 2024, with net income of SEK 645.6 million, reflecting a net margin of approximately 5.3%. The company generated SEK 1.33 billion in operating cash flow, demonstrating solid cash conversion. Capital expenditures of SEK 386.6 million indicate ongoing investments in production capacity and innovation, supporting long-term growth.

Earnings Power And Capital Efficiency

Diluted EPS stood at SEK 3.1, reflecting stable earnings power. The company’s operating cash flow coverage of net income suggests efficient working capital management. Systemair’s ability to sustain profitability amid varying market conditions underscores its operational resilience and disciplined cost structure.

Balance Sheet And Financial Health

Systemair maintains a balanced financial position with SEK 414.3 million in cash and equivalents against total debt of SEK 1.46 billion. The manageable leverage and strong cash flow generation provide flexibility for strategic investments and shareholder returns. The company’s liquidity position appears adequate to meet near-term obligations.

Growth Trends And Dividend Policy

Systemair’s growth is driven by demand for energy-efficient ventilation solutions and geographic expansion. The company paid a dividend of SEK 1.2 per share, reflecting a commitment to returning capital to shareholders while retaining funds for reinvestment. Future growth may hinge on technological advancements and market penetration in emerging regions.

Valuation And Market Expectations

With a market capitalization of SEK 18.4 billion and a beta of 1.26, Systemair is viewed as a moderately volatile stock within the industrials sector. The valuation reflects investor expectations for steady growth in the ventilation market, supported by regulatory tailwinds and sustainability trends.

Strategic Advantages And Outlook

Systemair’s strategic advantages include its diversified product portfolio, strong brand recognition, and global distribution network. The company is well-positioned to capitalize on increasing demand for smart and sustainable ventilation systems. However, macroeconomic uncertainties and supply chain risks could pose challenges to near-term performance.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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