investorscraft@gmail.com

Intrinsic Valuenaturenergie holding AG (0QOH.L)

Previous Close£32.90
Intrinsic Value
Upside potential
Previous Close
£32.90

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Energiedienst Holding AG operates as a key player in Switzerland's renewable utilities sector, specializing in the production, distribution, and sale of electricity generated from hydro, gas, solar, and wind sources. The company serves approximately 295,000 network customers, including commercial clients such as housing associations, municipalities, and district heating networks. Its diversified energy portfolio and focus on sustainable solutions position it as a reliable provider in a market increasingly prioritizing green energy. As a subsidiary of EnBW Energie Baden-Württemberg AG, Energiedienst benefits from strategic backing while maintaining a strong regional presence in Switzerland. The company’s integrated approach—combining generation, distribution, and heating solutions—enhances its competitive edge in a sector driven by regulatory support for renewable energy. Its market position is further reinforced by its ability to cater to both residential and commercial segments, ensuring stable demand across economic cycles.

Revenue Profitability And Efficiency

In FY 2023, Energiedienst reported revenue of CHF 1.97 billion, with net income of CHF 107.1 million, reflecting a disciplined cost structure and efficient operations. The company’s diluted EPS of CHF 3.24 underscores its profitability, while operating cash flow of CHF 80.1 million indicates solid cash generation. Capital expenditures of CHF -103.4 million highlight ongoing investments in infrastructure and renewable energy projects.

Earnings Power And Capital Efficiency

Energiedienst demonstrates consistent earnings power, supported by its diversified energy mix and stable customer base. The company’s ability to generate CHF 80.1 million in operating cash flow, despite significant capital outlays, reflects efficient capital deployment. Its moderate total debt of CHF 113.5 million suggests prudent leverage, aligning with its focus on sustainable growth.

Balance Sheet And Financial Health

The company maintains a robust balance sheet, with CHF 69.6 million in cash and equivalents and total debt of CHF 113.5 million, indicating a manageable leverage ratio. This financial stability supports its dividend policy and capacity for future investments in renewable energy infrastructure.

Growth Trends And Dividend Policy

Energiedienst’s growth is driven by Switzerland’s transition to renewable energy, with its hydro and solar assets well-positioned to benefit. The company’s dividend of CHF 0.9 per share reflects a commitment to shareholder returns, balanced against reinvestment needs for long-term growth.

Valuation And Market Expectations

With a market capitalization of approximately CHF 996 million and a beta of 0.31, Energiedienst is viewed as a stable utility with lower volatility. The market likely values its predictable cash flows and alignment with renewable energy trends.

Strategic Advantages And Outlook

Energiedienst’s strategic advantages include its renewable energy focus, strong parent company support, and regional market expertise. The outlook remains positive, supported by regulatory tailwinds and increasing demand for sustainable energy solutions in Switzerland.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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