investorscraft@gmail.com

Intrinsic ValueHuber+Suhner AG (0QNH.L)

Previous Close£156.20
Intrinsic Value
Upside potential
Previous Close
£156.20

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

Huber+Suhner AG is a Swiss technology company specializing in electrical and optical connectivity solutions, operating across three key segments: Industry, Communication, and Transportation. The company’s diversified product portfolio includes radio frequency (RF) components, fiber optic systems, and low-frequency connectivity products, catering to industries such as telecommunications, automotive, and industrial automation. Its RF-over-Fiber systems and hybrid installation technologies position it as a critical enabler of high-speed data transmission and 5G infrastructure. Huber+Suhner’s market position is reinforced by its long-standing expertise, with roots dating back to 1864, and a reputation for precision engineering. The company serves global clients with a focus on reliability and innovation, particularly in demanding environments where performance and durability are paramount. Its cube optics and injection molding capabilities further enhance its vertical integration, allowing for cost-efficient production and customization. While competition in the connectivity space is intense, Huber+Suhner differentiates itself through niche applications, such as EMP protection and fiber management systems, which are critical for defense and aerospace sectors. The company’s Swiss heritage also lends credibility in precision manufacturing, supporting its premium positioning in high-margin industrial and communication markets.

Revenue Profitability And Efficiency

Huber+Suhner reported revenue of CHF 893.9 million for the period, with net income of CHF 71.4 million, reflecting a net margin of approximately 8%. Operating cash flow stood at CHF 92.5 million, indicating healthy cash conversion, while capital expenditures of CHF -39.3 million suggest disciplined reinvestment. The absence of total debt underscores a conservative financial approach, supported by CHF 174.1 million in cash reserves.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CHF 3.87 demonstrates solid earnings power, supported by its diversified segment performance. Capital efficiency is evident in its ability to generate operating cash flow nearly 1.3x net income, reflecting effective working capital management. The lack of leverage further highlights a low-risk capital structure, though this may limit aggressive growth initiatives.

Balance Sheet And Financial Health

Huber+Suhner maintains a robust balance sheet with CHF 174.1 million in cash and no debt, providing significant liquidity and flexibility. This conservative stance aligns with its stable industry positioning but may underutilize leverage for strategic expansions. The company’s equity-heavy structure ensures resilience against macroeconomic volatility, as reflected in its low beta of 0.66.

Growth Trends And Dividend Policy

Revenue growth trends are modest, with the company prioritizing profitability and cash generation. A dividend of CHF 1.9 per share signals a commitment to shareholder returns, yielding approximately 2.6% based on its market cap. The focus on high-margin connectivity solutions suggests potential for incremental growth in 5G and industrial IoT, though capex levels indicate measured expansion.

Valuation And Market Expectations

With a market cap of CHF 1.44 billion, Huber+Suhner trades at a P/E of around 20x, reflecting investor confidence in its niche expertise and cash flow stability. The low beta suggests the stock is perceived as a defensive play within the technology sector, with expectations tied to steady performance rather than hypergrowth.

Strategic Advantages And Outlook

Huber+Suhner’s strategic advantages lie in its engineering legacy, vertical integration, and focus on high-reliability connectivity markets. The outlook is stable, with opportunities in 5G rollout and electrification trends, though reliance on industrial cycles may temper near-term upside. Its debt-free balance sheet provides optionality for M&A or R&D investments to capture emerging demand in optical and RF technologies.

Sources

Company filings, London Stock Exchange 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