investorscraft@gmail.com

Intrinsic ValueKardex Holding AG (0QOL.L)

Previous Close£270.47
Intrinsic Value
Upside potential
Previous Close
£270.47

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

Kardex Holding AG is a global leader in intralogistics solutions, specializing in automated storage and retrieval systems (AS/RS) and material handling technologies. The company operates through two core segments: Kardex Remstar, which focuses on dynamic storage systems, and Kardex Mlog, which delivers integrated high-bay warehouse solutions. Its product portfolio includes vertical and horizontal carousels, stacker cranes, robotics, and software-driven control systems, catering to industries requiring efficient inventory management, order fulfillment, and space optimization. Kardex serves diverse sectors such as manufacturing, healthcare, retail, and logistics, positioning itself as a key enabler of Industry 4.0 automation. With a strong emphasis on modular and scalable solutions, the company differentiates itself through innovation, reliability, and after-sales support. Its market leadership is reinforced by a global footprint and a reputation for reducing operational costs while improving throughput for clients. The competitive landscape includes players like Daifuku and SSI Schaefer, but Kardex maintains an edge in niche applications and mid-market adaptability.

Revenue Profitability And Efficiency

Kardex reported revenue of CHF 791.2 million for the period, with net income of CHF 80.7 million, reflecting a net margin of approximately 10.2%. Operating cash flow stood at CHF 114.2 million, underscoring robust cash generation. Capital expenditures were modest at CHF 11.9 million, indicating efficient reinvestment relative to scale. The diluted EPS of CHF 10.45 demonstrates solid earnings distribution across its 7.72 million outstanding shares.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its ability to convert revenue into high-margin solutions, supported by recurring maintenance and software revenue streams. With minimal debt (CHF 0.1 million) and CHF 136 million in cash, Kardex maintains exceptional capital efficiency. Its asset-light model and focus on high-ROIC projects contribute to sustainable returns, as seen in its strong operating cash flow-to-revenue ratio of 14.4%.

Balance Sheet And Financial Health

Kardex boasts a pristine balance sheet, with cash reserves of CHF 136 million dwarfing its negligible debt. This liquidity position provides flexibility for strategic acquisitions or R&D investments. The absence of leverage and healthy cash flow generation place the company in a low-risk financial category, with ample capacity to navigate cyclical demand fluctuations in the industrial sector.

Growth Trends And Dividend Policy

Growth is driven by increasing automation adoption across industries, with Kardex well-positioned to capitalize on this trend. The company pays a dividend of CHF 6 per share, reflecting a payout ratio of around 57% of net income, balancing shareholder returns with reinvestment needs. Its historical performance suggests a commitment to steady dividend growth alongside organic expansion.

Valuation And Market Expectations

At a market cap of CHF 1.83 billion, Kardex trades at a P/E of approximately 22.7x, aligning with peers in the industrial automation space. The beta of 1.35 indicates higher volatility than the market, likely due to sector-specific cyclicality. Investors appear to price in continued demand for AS/RS solutions, though macroeconomic headwinds could impact short-term multiples.

Strategic Advantages And Outlook

Kardex’s strategic advantages lie in its modular product design, global service network, and software integration capabilities. The outlook remains positive, supported by long-term trends in warehouse automation and supply chain digitization. Risks include competition from larger players and potential delays in capital expenditure cycles, but the company’s niche expertise and financial resilience position it well for sustained growth.

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