investorscraft@gmail.com

Intrinsic ValueBELIMO Holding AG (0QMR.L)

Previous Close£845.00
Intrinsic Value
Upside potential
Previous Close
£845.00

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

BELIMO Holding AG is a leading player in the HVAC (heating, ventilation, and air conditioning) components industry, specializing in damper actuators, control valves, sensors, and meters. The company operates globally, serving Europe, the Americas, and the Asia Pacific, with a strong focus on energy-efficient solutions. Its product portfolio includes advanced IoT-enabled valves and sensors, catering to both new installations and retrofit applications, positioning BELIMO as a key innovator in smart building technologies. BELIMO’s market position is reinforced by its vertically integrated manufacturing and R&D capabilities, allowing it to deliver high-precision, reliable components for complex HVAC systems. The company targets commercial and industrial buildings, where demand for energy optimization and automation is growing. Unlike many competitors, BELIMO emphasizes direct customer relationships and technical support, enhancing its brand loyalty and pricing power in a fragmented market. Its solutions are critical for modern HVAC systems, which increasingly require connectivity and data-driven performance monitoring, aligning with global sustainability trends.

Revenue Profitability And Efficiency

In its latest fiscal year, BELIMO reported revenue of CHF 943.9 million, with net income of CHF 146.8 million, reflecting a net margin of approximately 15.6%. The company’s operating cash flow stood at CHF 194.8 million, indicating strong cash conversion from operations. Capital expenditures of CHF 58.7 million suggest ongoing investments in production capacity and innovation, supporting long-term growth.

Earnings Power And Capital Efficiency

BELIMO demonstrates robust earnings power, with diluted EPS of CHF 11.94, underpinned by efficient operations and a disciplined cost structure. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its asset base, ensuring reinvestment flexibility. Its low debt levels further enhance its ability to fund growth initiatives without excessive leverage.

Balance Sheet And Financial Health

BELIMO maintains a solid balance sheet, with CHF 97.2 million in cash and equivalents and total debt of CHF 25.4 million, reflecting a conservative financial strategy. The company’s strong liquidity position and minimal leverage provide resilience against economic downturns and flexibility for strategic acquisitions or shareholder returns.

Growth Trends And Dividend Policy

BELIMO has consistently grown revenue and earnings, supported by global demand for energy-efficient HVAC solutions. The company pays a dividend of CHF 9.5 per share, reflecting a commitment to returning capital to shareholders while retaining sufficient funds for reinvestment. Its growth trajectory is aligned with increasing regulatory emphasis on building efficiency and smart technologies.

Valuation And Market Expectations

With a market capitalization of approximately CHF 9.84 billion and a beta of 1.07, BELIMO is valued as a stable yet growth-oriented industrial player. Investors likely price in continued demand for its high-margin HVAC components, particularly as building automation and sustainability standards evolve globally.

Strategic Advantages And Outlook

BELIMO’s strategic advantages include its technological leadership in HVAC components, strong customer relationships, and global distribution network. The outlook remains positive, driven by secular trends in energy efficiency, smart buildings, and regulatory tailwinds. However, the company faces risks from supply chain disruptions and competitive pressures in key markets.

Sources

Company filings, market data

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