investorscraft@gmail.com

Intrinsic ValueSchindler Holding AG (0QO1.L)

Previous Close£294.50
Intrinsic Value
Upside potential
Previous Close
£294.50

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

Schindler Holding AG is a global leader in the manufacturing, installation, and maintenance of elevators, escalators, and moving walks, serving diverse sectors including residential, commercial, and public infrastructure. The company differentiates itself through advanced digital media services such as Schindler Ahead DoorShow and SmartMirror, which enhance user experience while providing advertising and information solutions. Its integrated digital monitoring tools, like RemoteMonitoring and ActionBoard, optimize equipment performance and predictive maintenance, reinforcing its reputation for innovation and reliability. Operating in a highly competitive industrial machinery sector, Schindler leverages its long-standing expertise and Swiss engineering heritage to maintain a strong market position. The company’s focus on smart building solutions and transit management aligns with urbanization trends and sustainability demands, ensuring relevance in evolving markets. With a broad geographic footprint and a diversified client base, Schindler mitigates regional economic risks while capitalizing on global infrastructure growth.

Revenue Profitability And Efficiency

Schindler reported CHF 11.24 billion in revenue for the period, with net income of CHF 950 million, reflecting robust operational execution. The company’s diluted EPS of CHF 8.82 underscores its profitability, supported by disciplined cost management. Operating cash flow stood at CHF 1.6 billion, indicating strong cash generation capabilities, while capital expenditures of CHF -107 million suggest prudent investment in growth and maintenance.

Earnings Power And Capital Efficiency

Schindler’s earnings power is evident in its consistent net income and operating cash flow, which highlight efficient capital deployment. The company’s ability to generate substantial cash flow relative to its capital expenditures demonstrates effective asset utilization. Its focus on high-margin digital services and maintenance contracts further enhances recurring revenue streams, contributing to stable earnings.

Balance Sheet And Financial Health

Schindler maintains a solid balance sheet with CHF 2.6 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt of CHF 794 million is modest relative to its market capitalization, reflecting a conservative leverage profile. The company’s strong cash position and manageable debt levels underscore its financial stability and capacity for future investments.

Growth Trends And Dividend Policy

Schindler’s growth is driven by urbanization and demand for smart building solutions, with its digital services segment offering additional upside. The company’s dividend policy, evidenced by a CHF 6 per share payout, reflects its commitment to shareholder returns while retaining sufficient capital for reinvestment. This balanced approach supports both growth and income-oriented investors.

Valuation And Market Expectations

With a market capitalization of CHF 18.7 billion and a beta of 0.73, Schindler is perceived as a stable investment with moderate volatility. The company’s valuation reflects its industry leadership, recurring revenue model, and growth potential in digital and sustainable infrastructure solutions. Market expectations are likely anchored to its ability to maintain margins and expand in emerging markets.

Strategic Advantages And Outlook

Schindler’s strategic advantages include its technological innovation, global footprint, and strong service-oriented revenue model. The outlook remains positive, supported by urbanization trends and increasing demand for energy-efficient mobility solutions. The company’s focus on digital transformation and sustainability positions it well for long-term growth in a competitive landscape.

Sources

Company filings, Bloomberg

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