investorscraft@gmail.com

Intrinsic ValueA. O. Smith Corporation (0L7A.L)

Previous Close£72.85
Intrinsic Value
Upside potential
Previous Close
£72.85

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

A. O. Smith Corporation is a global leader in water heating and treatment solutions, operating primarily in North America, China, Europe, and India. The company’s diversified product portfolio includes residential and commercial water heaters, boilers, and water treatment systems, catering to a broad customer base ranging from households to large commercial establishments. Its well-known brands, such as A. O. Smith, State, and Lochinvar, reinforce its strong market presence. The company leverages a multi-channel distribution strategy, including wholesale plumbing distributors, retail chains, and direct-to-consumer e-commerce platforms, ensuring broad market penetration. A. O. Smith’s focus on innovation, particularly in energy-efficient and sustainable solutions like heat pumps and solar water heaters, positions it favorably in an industry increasingly driven by environmental regulations and consumer demand for green technologies. With a heritage dating back to 1874, the company has built a reputation for reliability and quality, further solidifying its competitive edge in a fragmented but growing global market.

Revenue Profitability And Efficiency

A. O. Smith reported revenue of $3.82 billion for the fiscal year ending December 2024, with net income of $533.6 million, reflecting a robust profitability margin. The company’s diluted EPS stood at $3.63, indicating efficient earnings generation. Operating cash flow was strong at $581.8 million, supported by disciplined cost management and operational efficiency. Capital expenditures of $108 million suggest a balanced approach to growth and maintenance investments.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with a net income margin of approximately 14%. Its ability to generate substantial operating cash flow relative to revenue highlights effective capital utilization. With modest total debt of $228 million and healthy cash reserves of $239.6 million, A. O. Smith maintains a strong balance between reinvestment and financial stability, ensuring sustained earnings growth.

Balance Sheet And Financial Health

A. O. Smith’s balance sheet reflects financial prudence, with total debt of $228 million against cash and equivalents of $239.6 million, indicating a net cash position. This conservative leverage profile, combined with consistent operating cash flow, underscores the company’s strong financial health and ability to weather economic uncertainties while funding growth initiatives.

Growth Trends And Dividend Policy

The company has shown steady growth, supported by its diversified geographic and product footprint. A dividend per share of $1.34 signals a commitment to returning value to shareholders, backed by stable cash flows. Future growth is likely driven by expansion in emerging markets and innovation in energy-efficient water heating solutions, aligning with global sustainability trends.

Valuation And Market Expectations

With a market capitalization of approximately $9.51 billion and a beta of 1.28, A. O. Smith is perceived as a moderately volatile stock with growth potential. The current valuation reflects investor confidence in its market leadership, profitability, and strategic initiatives, though it remains sensitive to broader industrial sector dynamics and macroeconomic conditions.

Strategic Advantages And Outlook

A. O. Smith’s strategic advantages include its strong brand equity, innovative product pipeline, and global distribution network. The company is well-positioned to capitalize on increasing demand for energy-efficient and sustainable water solutions. While competitive pressures and regulatory changes pose challenges, its financial resilience and operational expertise provide a solid foundation for long-term growth.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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