investorscraft@gmail.com

Intrinsic ValueArbonia AG (0QKR.L)

Previous Close£5.04
Intrinsic Value
Upside potential
Previous Close
£5.04

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

Arbonia AG is a Switzerland-based industrial machinery company specializing in building components, operating primarily in the HVAC (Heating, Ventilation, and Air Conditioning) and Doors segments. The company generates revenue through a diversified portfolio of products, including air handling units, heat pumps, radiators, and ventilation systems under well-established brands like Kermi, Sabiana, and Vasco. Its doors division offers functional and interior wood solutions under brands such as Garant and Invado, catering to residential and commercial construction markets. Arbonia serves customers across Switzerland, Germany, and international markets, leveraging its long-standing industry presence since 1874. The company competes in the fragmented building components sector, differentiating itself through brand reputation, product innovation, and a focus on energy-efficient solutions. Its market position is reinforced by a multi-brand strategy that targets various price points and applications, from premium HVAC systems to cost-effective door solutions. While facing competition from global and regional players, Arbonia maintains relevance through its specialization in climate control and interior building products, aligning with trends toward sustainable construction and energy efficiency.

Revenue Profitability And Efficiency

Arbonia reported revenue of CHF 556.3 million for the latest fiscal period, with net income of CHF 8.3 million, reflecting modest profitability in a competitive market. The diluted EPS of CHF 0.12 indicates lean earnings relative to its market capitalization. Operating cash flow stood at CHF 41.3 million, though capital expenditures of CHF -74.4 million suggest ongoing investments in production capacity or modernization, impacting free cash flow generation.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with net income representing a narrow margin on revenue. Capital efficiency metrics are influenced by significant capex outflows, which may indicate reinvestment for long-term growth. The balance between operating cash flow and capital expenditures highlights the capital-intensive nature of its industrial operations.

Balance Sheet And Financial Health

Arbonia’s balance sheet shows CHF 23.6 million in cash and equivalents against total debt of CHF 374.5 million, indicating a leveraged position. The debt level could constrain financial flexibility, though the company’s ability to generate positive operating cash flow provides some cushion. Further analysis of debt maturity and covenants would be necessary to assess refinancing risks.

Growth Trends And Dividend Policy

Growth trends are unclear without multi-year data, but the dividend payout of CHF 1.6 per share suggests a commitment to shareholder returns despite modest earnings. The sustainability of dividends depends on improving profitability or maintaining stable cash flows. The company’s focus on energy-efficient building solutions aligns with broader industry trends, potentially supporting future demand.

Valuation And Market Expectations

With a market capitalization of approximately CHF 402.8 million, Arbonia trades at a revenue multiple that reflects its niche positioning and moderate profitability. The beta of 1.176 indicates higher volatility than the broader market, likely due to its cyclical exposure to construction activity. Investor expectations may hinge on execution in its core HVAC and doors segments.

Strategic Advantages And Outlook

Arbonia’s strategic advantages include its established brands, diversified product portfolio, and focus on sustainable building solutions. However, its outlook depends on navigating competitive pressures, managing leverage, and capitalizing on demand for energy-efficient HVAC systems. Operational efficiency improvements and disciplined capital allocation will be critical to enhancing shareholder value over the long term.

Sources

Company description, financial data from public disclosures (likely annual reports), and market data from exchange filings.

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