investorscraft@gmail.com

Intrinsic ValueSchaffner Holding AG (0QJY.L)

Previous Close£498.00
Intrinsic Value
Upside potential
Previous Close
£498.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Schaffner Holding AG is a Swiss-based leader in electromagnetic compatibility (EMC) solutions, serving industrial and automotive markets. The company specializes in EMC/EMI filters, chokes, and power quality products, catering to sectors like machinery, robotics, building technology, and electromobility. Its diversified product portfolio includes DC filters, harmonic filters, and automotive components such as low-frequency antennas and EMI filters. Schaffner operates in a niche but critical segment of the electrical equipment industry, where precision and reliability are paramount. The company’s strong R&D focus and established relationships with industrial and automotive clients reinforce its competitive positioning. With increasing demand for energy-efficient and compliant electronic systems, Schaffner is well-positioned to capitalize on trends in automation, renewable energy, and electric vehicle adoption. Its Swiss engineering heritage and global distribution network further enhance its market credibility.

Revenue Profitability And Efficiency

In FY 2022, Schaffner reported revenue of CHF 158.2 million, with net income of CHF 12.6 million, reflecting a net margin of approximately 8%. Diluted EPS stood at CHF 19.99. Operating cash flow was CHF 3.6 million, though capital expenditures of CHF 5.8 million resulted in negative free cash flow. The company’s profitability metrics indicate steady operational performance despite macroeconomic headwinds.

Earnings Power And Capital Efficiency

Schaffner’s earnings power is supported by its specialized product offerings and industrial client base. The company’s capital efficiency is moderate, with reinvestment needs evident in its negative free cash flow for FY 2022. Its ability to maintain profitability in a cyclical industry underscores disciplined cost management and pricing power in its niche markets.

Balance Sheet And Financial Health

Schaffner’s balance sheet remains stable, with CHF 14.96 million in cash and equivalents against total debt of CHF 10.87 million. The low debt level suggests a conservative financial structure, providing flexibility for strategic investments or weathering downturns. The absence of dividend payouts in FY 2022 further indicates a focus on liquidity preservation.

Growth Trends And Dividend Policy

Growth is likely driven by industrial automation and electromobility trends, though FY 2022 showed no dividend distribution. The company’s reinvestment into operations and R&D aligns with its long-term market opportunities rather than short-term shareholder returns.

Valuation And Market Expectations

With a market cap of CHF 314 million and a beta of 0.395, Schaffner is perceived as a lower-volatility industrial play. The valuation reflects its niche positioning and growth potential in EMC solutions, though investor expectations may hinge on broader industrial and automotive sector performance.

Strategic Advantages And Outlook

Schaffner’s strategic advantages lie in its technical expertise, Swiss engineering reputation, and diversified industrial exposure. The outlook remains cautiously optimistic, with growth tied to electrification trends. However, supply chain risks and cyclical demand could pose challenges.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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