investorscraft@gmail.com

Intrinsic ValueMetall Zug AG (0QLX.L)

Previous Close£807.35
Intrinsic Value
Upside potential
Previous Close
£807.35

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

Metall Zug AG operates as a diversified industrial group with a strong presence in wire processing, medical devices, infection control, and real estate development. The company's wire processing segment specializes in advanced machinery for cutting, stripping, and crimping wires, supported by proprietary software for operational efficiency. Its medical devices division focuses on high-precision diagnostic and surgical equipment for ophthalmology and pulmonology, catering to clinics and opticians globally. The infection control segment provides critical sterilization solutions for hospitals, while its technology cluster manages strategic real estate assets. With a heritage dating back to 1887, Metall Zug has established itself as a niche player in specialized industrial and healthcare markets, leveraging Swiss engineering expertise to maintain competitive differentiation. The company’s diversified revenue streams and focus on high-margin medical and industrial applications position it well in both cyclical and defensive sectors.

Revenue Profitability And Efficiency

Metall Zug reported revenue of CHF 283.4 million for the period, with net income of CHF 52.6 million, reflecting a robust net margin of approximately 18.6%. Diluted EPS stood at CHF 116.87, underscoring efficient earnings generation. Operating cash flow was CHF 2.8 million, though capital expenditures of CHF 32.6 million indicate ongoing investments in growth and operational infrastructure.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with a diluted EPS of CHF 116.87 and a beta of 0.78, suggesting lower volatility relative to the market. Capital efficiency is tempered by significant capex, but the diversified business model supports stable returns across economic cycles.

Balance Sheet And Financial Health

Metall Zug maintains a conservative balance sheet with CHF 17.1 million in cash and equivalents against total debt of CHF 82.8 million. The debt level appears manageable given the company’s profitability and diversified revenue base, though liquidity metrics warrant monitoring given the modest operating cash flow.

Growth Trends And Dividend Policy

The company has shown steady growth in its niche markets, supported by its medical devices and infection control segments. A dividend of CHF 20 per share reflects a commitment to shareholder returns, though payout ratios should be evaluated against future capex needs.

Valuation And Market Expectations

With a market cap of CHF 470.8 million, the company trades at a P/E multiple derived from its earnings power. The beta of 0.78 indicates lower systemic risk, aligning with its defensive healthcare and industrial exposure.

Strategic Advantages And Outlook

Metall Zug’s strategic advantages lie in its diversified industrial and healthcare portfolio, Swiss engineering quality, and long-standing market relationships. The outlook remains stable, supported by demand for medical devices and infection control solutions, though real estate and wire processing segments may face cyclical pressures.

Sources

Company description, financial data from public filings, and market data from 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