investorscraft@gmail.com

Intrinsic ValueAPG SGA S.A. (0QN0.L)

Previous Close£211.00
Intrinsic Value
Upside potential
Previous Close
£211.00

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

APG|SGA SA operates as a leading out-of-home (OOH) advertising provider in Switzerland and Serbia, specializing in high-impact visual media across diverse urban and transit environments. The company leverages a multi-format portfolio, including static posters, digital screens, and mobile advertising, strategically placed in high-traffic areas such as city centers, transport hubs, and shopping centers. Its revenue model is anchored in long-term contracts with advertisers and real estate partners, ensuring stable cash flows. APG|SGA holds a dominant position in Switzerland’s OOH market, supported by exclusive access to premium advertising spaces and a reputation for innovation in digital and interactive ad formats. The company’s expansion into Serbia provides growth exposure in emerging European markets while maintaining a disciplined capital allocation strategy. Its integration of digital technologies enhances targeting capabilities, making it a preferred partner for brands seeking measurable outdoor advertising solutions.

Revenue Profitability And Efficiency

In FY 2024, APG|SGA reported revenue of CHF 326.9 million, reflecting its resilient advertising demand and premium inventory utilization. Net income stood at CHF 30.3 million, with a diluted EPS of CHF 10.1, indicating healthy profitability margins. Operating cash flow of CHF 41.0 million underscores efficient working capital management, while capital expenditures of CHF 7.7 million suggest moderate reinvestment needs.

Earnings Power And Capital Efficiency

The company demonstrates consistent earnings power, with a debt-free balance sheet enhancing return on equity. Its capital-light model, evidenced by minimal capex relative to cash flow, allows for high free cash flow conversion. The absence of total debt further strengthens its ability to reinvest in digital infrastructure or return capital to shareholders.

Balance Sheet And Financial Health

APG|SGA maintains a robust financial position, with CHF 56.4 million in cash and equivalents and no debt. This liquidity buffer supports operational flexibility and dividend commitments. The pristine balance sheet, coupled with predictable cash flows, positions the company favorably for cyclical downturns or strategic acquisitions.

Growth Trends And Dividend Policy

The company’s growth is driven by digital OOH adoption and market share gains in Serbia. A dividend of CHF 12 per share signals a shareholder-friendly policy, with a payout ratio aligned with sustainable free cash flow. Future expansion may focus on technological upgrades and selective market penetration.

Valuation And Market Expectations

With a market cap of CHF 704.3 million and a beta of 0.55, APG|SGA trades as a low-volatility defensive play. The valuation reflects its stable cash flows and niche market leadership, though growth expectations remain tempered given the mature Swiss advertising market.

Strategic Advantages And Outlook

APG|SGA’s competitive edge lies in its exclusive locations, digital transformation, and operational efficiency. The outlook is stable, with incremental growth likely from digital ad adoption and international expansion. Risks include advertising budget cyclicality and regulatory changes in public space usage.

Sources

Company filings, London Stock Exchange disclosures

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