investorscraft@gmail.com

Intrinsic ValueInterroll Holding AG (0QN2.L)

Previous Close£1,855.14
Intrinsic Value
Upside potential
Previous Close
£1,855.14

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

Interroll Holding AG operates in the industrial capital goods sector, specializing in internal logistics solutions. The company designs and manufactures high-performance rollers, drives, conveyors, sorters, and pallet handling systems, serving diverse industries such as e-commerce, automotive, food and beverage, and warehousing. Its products, including smart pallet movers and stacker cranes, enhance efficiency in material flow, positioning Interroll as a key enabler of automation in supply chains. The company caters to OEMs, system integrators, and end-users, leveraging its Swiss engineering heritage to maintain a competitive edge in precision and reliability. With a global footprint, Interroll capitalizes on the growing demand for logistics automation, driven by e-commerce expansion and Industry 4.0 trends. Its solutions are critical for high-throughput environments like airports and distribution centers, reinforcing its reputation as a trusted partner in optimized logistics operations.

Revenue Profitability And Efficiency

Interroll reported revenue of CHF 527.1 million in FY 2023, with net income of CHF 62.5 million, reflecting a net margin of approximately 11.9%. Operating cash flow stood at CHF 92.0 million, underscoring solid cash generation. Capital expenditures of CHF 13.6 million indicate disciplined reinvestment, supporting sustained operational efficiency and product innovation.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CHF 75.6 demonstrates robust earnings power, supported by its asset-light model and high-margin product portfolio. With minimal total debt (CHF 9.3 million) and strong cash reserves (CHF 204.1 million), Interroll maintains exceptional capital efficiency, enabling strategic flexibility and shareholder returns.

Balance Sheet And Financial Health

Interroll’s balance sheet is notably healthy, with cash and equivalents exceeding total debt by a wide margin. The low leverage ratio and ample liquidity position the company to navigate macroeconomic uncertainties while funding growth initiatives and maintaining its dividend policy.

Growth Trends And Dividend Policy

Interroll benefits from secular trends in automation and logistics optimization, though growth may align with industrial cycles. The company paid a dividend of CHF 32 per share in FY 2023, reflecting a commitment to returning capital to shareholders while retaining funds for R&D and market expansion.

Valuation And Market Expectations

At a market cap of CHF 1.58 billion, Interroll trades at a premium, justified by its niche expertise and strong cash flow profile. Investors likely price in sustained demand for logistics automation, though sector-wide capex fluctuations could impact short-term performance.

Strategic Advantages And Outlook

Interroll’s Swiss engineering pedigree and focus on high-quality, modular solutions provide a durable competitive advantage. The outlook remains positive, driven by global supply chain modernization, though the company must navigate input cost pressures and regional demand variability.

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