investorscraft@gmail.com

Intrinsic ValueSchindler Holding AG (0QOT.L)

Previous Close£284.44
Intrinsic Value
Upside potential
Previous Close
£284.44

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 elevator and escalator industry, specializing in manufacturing, installation, maintenance, and modernization of vertical mobility solutions. The company serves diverse sectors, including residential, commercial, and public infrastructure, with a strong emphasis on digital innovation. Its Schindler Ahead suite integrates smart technologies like DoorShow, SmartMirror, and RemoteMonitoring, enhancing user experience and operational efficiency. Schindler operates in a highly competitive market dominated by a few global players, leveraging its long-standing reputation, technological advancements, and extensive service network to maintain a strong market position. The company’s focus on sustainability and smart building solutions aligns with growing urbanization trends, reinforcing its relevance in modern infrastructure development. By combining hardware expertise with digital services, Schindler differentiates itself as an integrated mobility solutions provider rather than just a manufacturer.

Revenue Profitability And Efficiency

Schindler reported revenue of CHF 11.24 billion for the period, with net income of CHF 950 million, reflecting a robust profitability margin. The company’s operating cash flow stood at CHF 1.6 billion, supported by efficient working capital management. Capital expenditures were modest at CHF 107 million, indicating disciplined investment in growth initiatives. These metrics underscore Schindler’s ability to generate strong cash flows while maintaining operational efficiency.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CHF 8.82 highlights its earnings power, driven by a balanced mix of product sales and high-margin service contracts. Schindler’s capital efficiency is evident in its ability to sustain profitability without excessive reinvestment, supported by recurring revenue from maintenance and modernization services. This model provides stability and reduces cyclical risks associated with new equipment sales.

Balance Sheet And Financial Health

Schindler maintains a solid balance sheet with CHF 2.6 billion in cash and equivalents and total debt of CHF 794 million, reflecting a conservative leverage profile. The strong liquidity position ensures flexibility for strategic investments or shareholder returns. The company’s financial health is further reinforced by its ability to fund operations and growth internally.

Growth Trends And Dividend Policy

Schindler’s growth is supported by urbanization trends and demand for smart mobility solutions. The company has demonstrated consistent dividend payments, with a dividend per share of CHF 6, appealing to income-focused investors. Its focus on digitalization and sustainability positions it well for long-term growth in evolving urban landscapes.

Valuation And Market Expectations

With a market capitalization of CHF 32.1 billion and a beta of 0.73, Schindler is perceived as a stable investment with moderate volatility. The valuation reflects its market leadership, recurring revenue streams, and growth potential in digital and sustainable mobility solutions. Investors likely price in steady performance rather than hyper-growth.

Strategic Advantages And Outlook

Schindler’s strategic advantages include its global service network, technological innovation, and strong brand reputation. The outlook remains positive, driven by urbanization, infrastructure development, and increasing adoption of smart building technologies. The company’s ability to integrate digital solutions into its core offerings positions it for sustained relevance in a competitive market.

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