investorscraft@gmail.com

Intrinsic ValueCarlo Gavazzi Holding AG (0QL5.L)

Previous Close£168.50
Intrinsic Value
Upside potential
Previous Close
£168.50

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

Carlo Gavazzi Holding AG operates in the electrical equipment and parts industry, specializing in electronic control components for building and industrial automation. The company generates revenue through the design, manufacture, and sale of sensors, monitoring relays, energy management systems, and other automation solutions. Its products cater to OEMs in sectors like packaging, agriculture, HVAC, and material handling, positioning it as a niche provider in industrial automation. Carlo Gavazzi maintains a global footprint, distributing through sales companies and independent channels across Europe, North America, and Asia. The firm’s focus on automation and energy efficiency aligns with broader industrial trends, though it competes with larger multinational players. Its market position is bolstered by a long-standing reputation since 1931, but its relatively small scale limits pricing power in a fragmented industry.

Revenue Profitability And Efficiency

In FY 2024, Carlo Gavazzi reported revenue of CHF 172.2 million, with net income of CHF 18.7 million, reflecting a net margin of approximately 10.9%. Operating cash flow stood at CHF 21.3 million, indicating solid cash conversion. Capital expenditures were modest at CHF 2.8 million, suggesting efficient reinvestment relative to cash generation. The company’s profitability metrics are stable, though margins may face pressure from competitive and input cost dynamics.

Earnings Power And Capital Efficiency

Diluted EPS of CHF 26.29 underscores the company’s earnings capability, supported by a capital-light model with limited debt (CHF 6.8 million). The firm’s cash balance of CHF 51.3 million provides liquidity for growth or shareholder returns. Return metrics are respectable but may lag larger peers due to scale constraints in the industrials sector.

Balance Sheet And Financial Health

Carlo Gavazzi maintains a robust balance sheet, with cash and equivalents covering total debt by a factor of 7.6x. The low leverage ratio (debt-to-equity of ~0.1x) reflects conservative financial management. Working capital efficiency is evident from operating cash flow exceeding net income, though inventory turnover could be monitored given industry cyclicality.

Growth Trends And Dividend Policy

The company’s growth is tied to industrial automation adoption, with regional exposure balancing diversification and concentration risks. A dividend of CHF 8 per share signals a commitment to shareholder returns, yielding ~3% based on market cap. Reinvestment appears selective, given subdued capex, suggesting a focus on organic efficiency over aggressive expansion.

Valuation And Market Expectations

At a market cap of CHF 154.9 million, the stock trades at a P/E of ~8.3x, below broader industrials averages, possibly reflecting its small-cap status or growth concerns. The beta of 0.528 indicates lower volatility versus the market, appealing to risk-averse investors but potentially limiting upside capture.

Strategic Advantages And Outlook

Carlo Gavazzi’s longevity and specialized product suite provide resilience, but its niche focus may constrain scalability. Automation tailwinds and energy efficiency demand offer opportunities, while competition and supply chain risks persist. The outlook hinges on executing targeted growth in high-margin segments without compromising financial discipline.

Sources

Company description, financials, and market data provided by ticker metadata

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