investorscraft@gmail.com

Intrinsic ValueZwahlen & Mayr S.A. (0QLY.L)

Previous Close£182.98
Intrinsic Value
Upside potential
Previous Close
£182.98

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

Zwahlen & Mayr SA operates in the specialized steel industry, focusing on the production of welded stainless-steel and nickel alloy tubes under its ZM Tubes brand. The company serves high-demand sectors such as conventional and nuclear power stations, chemical and petrochemical plants, and the aerospace and automotive industries, leveraging its expertise in precision engineering. Additionally, it engages in steel construction for bridges, buildings, and bespoke projects, reinforcing its niche positioning in industrial and infrastructure applications. As a subsidiary of Cimolai SpA, Zwahlen & Mayr benefits from synergies in steel manufacturing but operates in a competitive market where pricing pressures and raw material costs are critical factors. Its long-standing presence since 1881 lends credibility, though its scale remains modest compared to global steel giants. The company’s dual focus on high-performance tubing and structural steelwork provides diversification but exposes it to cyclical demand fluctuations in industrial and construction sectors.

Revenue Profitability And Efficiency

In FY 2024, Zwahlen & Mayr reported revenue of CHF 40.7 million but recorded a net loss of CHF 4.6 million, reflecting operational challenges. The diluted EPS of -66.18 underscores profitability pressures, likely tied to input cost volatility or project delays. Operating cash flow of CHF 3.2 million suggests some liquidity generation, though capital expenditures of CHF 2.8 million indicate ongoing reinvestment needs.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight strained earnings power, possibly due to margin compression or fixed-cost burdens. With modest operating cash flow relative to revenue, capital efficiency appears suboptimal, though the lack of dividend payouts preserves cash for debt servicing or reinvestment in core operations.

Balance Sheet And Financial Health

Zwahlen & Mayr’s balance sheet shows CHF 1.3 million in cash against CHF 7.2 million in total debt, signaling moderate leverage. The limited cash reserves and net loss position raise liquidity concerns, though its small scale and subsidiary status may provide access to parental support if needed.

Growth Trends And Dividend Policy

The absence of dividends aligns with the company’s loss-making position and focus on stabilizing operations. Growth prospects hinge on demand from niche industrial sectors, but the FY 2024 performance suggests near-term headwinds in achieving scalable profitability.

Valuation And Market Expectations

With a market cap of CHF 12.8 million and negative earnings, the stock likely trades on asset-based metrics or strategic value as part of Cimolai. The negative beta (-0.068) implies low correlation with broader markets, possibly reflecting its illiquidity or idiosyncratic risks.

Strategic Advantages And Outlook

Zwahlen & Mayr’s specialized product portfolio and long-term industry relationships are strengths, but its outlook depends on improving margins and debt management. Macroeconomic trends in energy and construction sectors will be critical drivers, though its small size limits bargaining power against larger competitors.

Sources

Company description, financial data from ticker metadata

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