investorscraft@gmail.com

Intrinsic ValueImplenia AG (0QNT.L)

Previous Close£73.80
Intrinsic Value
Upside potential
Previous Close
£73.80

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

Implenia AG is a diversified construction and real estate services company with a strong presence in Switzerland, Germany, Austria, and Scandinavia. The company operates through four key divisions—Real Estate, Buildings, Civil Engineering, and Specialties—offering a comprehensive suite of services from infrastructure development to project management and geotechnical engineering. Its integrated approach allows it to serve both public and private sector clients, positioning it as a full-service provider in Europe’s competitive construction industry. Implenia’s expertise in tunneling, structural engineering, and sustainable real estate development enhances its market differentiation. The firm’s focus on high-margin specialties, such as post-tensioning systems and pollutant cleanup, strengthens its resilience against cyclical downturns. With a geographically diversified footprint and a reputation for technical excellence, Implenia maintains a solid competitive position in core markets while selectively expanding into adjacent regions.

Revenue Profitability And Efficiency

Implenia reported revenue of CHF 3.56 billion for the period, with net income of CHF 92.4 million, reflecting a disciplined cost structure and operational efficiency. The diluted EPS of CHF 5 underscores its ability to convert top-line growth into shareholder returns. Operating cash flow of CHF 43.2 million, though modest, indicates stable liquidity generation, while capital expenditures of CHF -69.0 million suggest ongoing investment in project execution capabilities.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified service portfolio, with civil engineering and real estate development contributing to stable margins. A lack of reported total debt suggests a conservative capital structure, though further details on lease obligations or contingent liabilities would provide a fuller picture. The absence of leverage may indicate room for strategic investments or M&A to bolster growth.

Balance Sheet And Financial Health

Implenia’s balance sheet appears robust, with CHF 402.0 million in cash and equivalents providing ample liquidity for operations and near-term obligations. The absence of reported debt is a positive signal, though off-balance-sheet liabilities or project financing arrangements could merit closer scrutiny. The company’s financial health is further reinforced by its ability to fund dividends and capex without relying on external borrowing.

Growth Trends And Dividend Policy

The company’s growth is tied to infrastructure spending and real estate demand in its core markets, with potential upside from urbanization trends and green construction. A dividend of CHF 0.9 per share reflects a commitment to returning capital, though payout ratios remain sustainable given current earnings. Future expansion may hinge on winning large-scale contracts and leveraging technical niches like tunneling.

Valuation And Market Expectations

With a market cap of CHF 436.4 million and a beta of 0.588, Implenia is perceived as relatively stable compared to broader industrials. The valuation suggests moderate growth expectations, aligning with its position as a regional player in a capital-intensive sector. Investors likely prize its asset-light specialties and recurring real estate revenue streams.

Strategic Advantages And Outlook

Implenia’s technical expertise and integrated service model provide a defensible moat in key markets. The outlook remains cautiously optimistic, with opportunities in sustainable construction and infrastructure modernization offsetting cyclical risks. Strategic focus on high-value niches and operational efficiency should support margin resilience, though macroeconomic volatility in construction demand warrants monitoring.

Sources

Company description, financial data from ticker metadata

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