investorscraft@gmail.com

Intrinsic ValueOC Oerlikon Corporation AG (0QO3.L)

Previous Close£3.56
Intrinsic Value
Upside potential
Previous Close
£3.56

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

OC Oerlikon Corporation AG operates as a global leader in advanced materials, surface technologies, and polymer processing solutions, serving industries such as aerospace, automotive, energy, and medical. The company’s Surface Solutions segment provides high-performance coatings and materials that enhance durability and efficiency in demanding applications, while its Polymer Processing Solutions segment delivers specialized systems for synthetic fiber production. With a diversified portfolio under brands like Oerlikon Barmag and Oerlikon Neumag, the company maintains a strong competitive edge in industrial machinery. Its expertise in friction reduction, corrosion resistance, and additive manufacturing positions it as a critical enabler of next-generation industrial processes. Oerlikon’s market leadership is reinforced by its long-standing reputation for innovation, engineering excellence, and a global service network that supports clients across multiple high-growth sectors. The company’s ability to integrate advanced technologies into scalable solutions ensures resilience against cyclical industry downturns while capitalizing on trends like lightweight materials and sustainable manufacturing.

Revenue Profitability And Efficiency

In FY 2024, Oerlikon reported revenue of CHF 2.37 billion, with net income of CHF 66 million, reflecting a modest but stable profitability margin. Operating cash flow stood at CHF 272 million, indicating efficient working capital management, while capital expenditures of CHF 79 million suggest disciplined reinvestment in core technologies. The diluted EPS of CHF 0.20 underscores the company’s ability to generate shareholder value despite macroeconomic headwinds.

Earnings Power And Capital Efficiency

Oerlikon’s earnings power is supported by its high-margin surface technologies and polymer processing systems, which benefit from recurring service revenue and long-term customer relationships. The company’s capital efficiency is evident in its ability to maintain positive operating cash flow while funding growth initiatives, though elevated total debt of CHF 1.51 billion warrants monitoring to ensure sustainable leverage ratios.

Balance Sheet And Financial Health

The balance sheet shows CHF 398 million in cash and equivalents against CHF 1.51 billion in total debt, indicating a leveraged but manageable position. The company’s liquidity appears adequate, supported by strong operating cash generation, though refinancing risks may arise if interest rates remain elevated. Asset-light operations and a focus on high-return projects help mitigate balance sheet pressures.

Growth Trends And Dividend Policy

Oerlikon’s growth is driven by demand for advanced materials in aerospace and energy, alongside expanding polymer processing applications. The company’s dividend policy, with a payout of CHF 0.20 per share, reflects a conservative but shareholder-friendly approach, balancing reinvestment needs with returns. Long-term trends like additive manufacturing adoption and sustainability-driven industrial upgrades present incremental growth opportunities.

Valuation And Market Expectations

With a market cap of CHF 1.25 billion and a beta of 1.17, Oerlikon trades with moderate volatility, reflecting its cyclical industrial exposure. Investors likely price in a recovery in end-market demand, particularly in automotive and aerospace, though valuation multiples remain tempered by macroeconomic uncertainty and leverage concerns.

Strategic Advantages And Outlook

Oerlikon’s strategic advantages lie in its technological leadership, global service network, and diversified industrial client base. The outlook remains cautiously optimistic, with growth hinging on sustained demand for advanced materials and efficiency solutions. Risks include raw material inflation and geopolitical disruptions, but the company’s innovation pipeline and operational flexibility position it to navigate challenges effectively.

Sources

Company filings, London Stock Exchange disclosures

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