investorscraft@gmail.com

Intrinsic ValueVon Roll Holding AG (0QPV.L)

Previous Close£0.84
Intrinsic Value
Upside potential
Previous Close
£0.84

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

Von Roll Holding AG is a Swiss industrial company specializing in electrical insulation materials and composite solutions, serving diverse sectors including energy, automotive, and industrial equipment. The company operates through two core segments: Von Roll Insulation, which provides high-performance insulation products for generators, motors, transformers, and electric vehicles, and Von Roll Composites, which manufactures engineered materials for industrial applications. Its product portfolio includes mica-based insulation, resins, varnishes, and composite components, catering to both high- and low-voltage markets. With a heritage dating back to 1803, Von Roll has established itself as a niche player in the electrical insulation industry, leveraging its technical expertise and long-standing customer relationships. The company serves global markets, with a presence in Europe, the Middle East, Africa, Asia, and the Americas, positioning itself as a reliable supplier for critical industrial applications. Its focus on innovation and quality allows it to maintain a competitive edge in specialized insulation and composite solutions, though it operates in a highly competitive and cyclical industry.

Revenue Profitability And Efficiency

In FY 2023, Von Roll reported revenue of CHF 234.1 million, reflecting its steady but modest scale in the electrical insulation market. Net income stood at CHF 6.8 million, translating to a diluted EPS of CHF 0.0194, indicating thin profitability margins. Operating cash flow was CHF 20.4 million, while capital expenditures totaled CHF 11.6 million, suggesting disciplined reinvestment in operations. The company’s ability to generate positive cash flow despite modest earnings highlights its operational efficiency.

Earnings Power And Capital Efficiency

Von Roll’s earnings power appears constrained, with net income representing only a small fraction of revenue. The absence of debt on its balance sheet enhances capital efficiency, allowing the company to operate without significant financial leverage. However, the lack of dividend payouts suggests a focus on retaining earnings for potential reinvestment or liquidity management, rather than returning capital to shareholders.

Balance Sheet And Financial Health

Von Roll maintains a strong balance sheet, with CHF 84.1 million in cash and equivalents and no reported debt, underscoring its financial stability. This conservative capital structure provides flexibility to navigate industry cyclicality and invest in growth initiatives. The company’s liquidity position is robust, supported by positive operating cash flow and minimal financial obligations.

Growth Trends And Dividend Policy

Growth trends appear muted, with revenue and profitability reflecting the challenges of a niche industrial supplier. The company does not currently pay dividends, prioritizing liquidity and operational needs over shareholder distributions. Future growth may depend on expanding its product offerings or penetrating emerging markets, particularly in electric vehicle and renewable energy applications.

Valuation And Market Expectations

With a market capitalization of approximately CHF 294.3 million, Von Roll trades at a modest valuation relative to its revenue and earnings. The beta of 0.859 suggests lower volatility compared to the broader market, aligning with its stable but slow-growth profile. Investor expectations likely center on steady performance rather than rapid expansion.

Strategic Advantages And Outlook

Von Roll’s strategic advantages lie in its specialized expertise, long-standing industry presence, and debt-free balance sheet. The outlook remains cautious, given the competitive and cyclical nature of its markets. However, opportunities in electrification and sustainable energy could drive demand for its insulation and composite solutions over the long term.

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