investorscraft@gmail.com

Intrinsic ValueDätwyler Holding AG (0QNJ.L)

Previous Close£159.50
Intrinsic Value
Upside potential
Previous Close
£159.50

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

Dätwyler Holding AG is a Swiss industrial manufacturer specializing in high-precision elastomer components, serving critical industries such as healthcare, mobility, oil and gas, and food and beverage. The company operates through two core segments: Healthcare Solutions, which supplies essential rubber components for medical devices and drug delivery systems, and Industrial Solutions, providing sealing and mobility solutions for automotive, energy, and industrial applications. Dätwyler’s market position is reinforced by its technical expertise in elastomer engineering, enabling it to serve demanding, regulated markets with high-performance solutions. The healthcare segment benefits from long-term trends in pharmaceutical packaging and medical device demand, while the industrial segment capitalizes on growth in electromobility and sustainable energy solutions. With a global footprint spanning Europe, North America, Asia, and South America, Dätwyler maintains a diversified customer base and a reputation for reliability in mission-critical applications. Its subsidiary structure under Pema Holding AG provides stability, while its century-long legacy underscores its adaptability in evolving industrial and healthcare markets.

Revenue Profitability And Efficiency

Dätwyler reported revenue of CHF 1.11 billion for the period, with net income of CHF 31.1 million, reflecting a net margin of approximately 2.8%. Operating cash flow stood at CHF 171.7 million, indicating solid cash generation, while capital expenditures of CHF -36 million suggest disciplined reinvestment. The diluted EPS of CHF 1.83 underscores moderate earnings power relative to its market capitalization.

Earnings Power And Capital Efficiency

The company’s earnings are supported by its diversified industrial and healthcare segments, though net income margins remain modest. Operating cash flow coverage of capital expenditures appears healthy, with a 4.8x ratio, indicating efficient cash conversion. However, the beta of 1.235 suggests higher volatility compared to the broader market, reflecting sector-specific risks.

Balance Sheet And Financial Health

Dätwyler’s balance sheet shows CHF 127.2 million in cash and equivalents against total debt of CHF 574.4 million, implying a net debt position of CHF 447.2 million. The debt level is manageable given its cash flow generation, but investors should monitor leverage trends. The company’s liquidity appears adequate, with no immediate refinancing risks evident.

Growth Trends And Dividend Policy

Growth is likely driven by healthcare innovation and industrial demand, particularly in electromobility. The dividend of CHF 3.2 per share signals a commitment to shareholder returns, though payout sustainability depends on earnings stability. Revenue trends will hinge on sector-specific demand cycles and the company’s ability to maintain technological leadership.

Valuation And Market Expectations

With a market cap of CHF 2.09 billion, Dätwyler trades at a P/E of approximately 67x based on diluted EPS, suggesting high growth expectations. The premium valuation may reflect its niche positioning in elastomer solutions and long-term sector tailwinds, though margin expansion will be critical to justify current multiples.

Strategic Advantages And Outlook

Dätwyler’s key strengths include its technical specialization, global distribution, and entrenched relationships in regulated industries. The outlook depends on sustained demand for healthcare components and industrial sealing solutions, particularly in high-growth areas like electric vehicles. Challenges include input cost volatility and competitive pressures in elastomer manufacturing.

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