investorscraft@gmail.com

Intrinsic ValueSulzer Ltd (0QQ9.L)

Previous Close£166.70
Intrinsic Value
Upside potential
Previous Close
£166.70

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

Sulzer Ltd is a global leader in fluid engineering, operating through four key segments: Flow Equipment, Services, Chemtech, and Others. The company specializes in designing and manufacturing advanced fluid management solutions, including agitators, compressors, and pumping systems, alongside digital monitoring tools like BLUE BOX and DOC BOX. Serving industries such as oil and gas, chemicals, water treatment, and power, Sulzer combines engineering expertise with digital innovation to optimize industrial processes. Its diversified portfolio and strong aftermarket services reinforce recurring revenue streams, while its Swiss heritage and long-standing reputation enhance credibility in high-margin industrial markets. With a presence in Europe, the Americas, and Asia Pacific, Sulzer maintains a competitive edge through R&D-driven product differentiation and a focus on sustainability-driven fluid solutions. The company’s ability to integrate hardware with software for predictive maintenance positions it well in the Industry 4.0 transition, though it faces competition from larger conglomerates like Flowserve and ITT Inc.

Revenue Profitability And Efficiency

Sulzer reported revenue of CHF 3.53 billion for FY 2024, with net income of CHF 261.9 million, reflecting a net margin of approximately 7.4%. Operating cash flow stood at CHF 323.8 million, though capital expenditures of CHF 82.7 million indicate moderate reinvestment needs. The company’s profitability metrics suggest disciplined cost management, particularly in its high-margin Services and Chemtech segments, which benefit from recurring revenue models.

Earnings Power And Capital Efficiency

Diluted EPS of CHF 7.64 underscores Sulzer’s earnings resilience, supported by its asset-light service operations and aftermarket focus. The company’s capital efficiency is evident in its ability to generate steady cash flows despite cyclical end markets, though its beta of 1.36 indicates higher volatility relative to broader industrials, likely due to exposure to oil and gas capex cycles.

Balance Sheet And Financial Health

Sulzer’s balance sheet remains robust, with CHF 1.06 billion in cash and equivalents against total debt of CHF 1.16 billion, implying a near-neutral net debt position. The liquidity buffer provides flexibility for strategic investments or M&A, while the debt level appears manageable given stable cash flow generation and a diversified revenue base.

Growth Trends And Dividend Policy

Growth is driven by demand for sustainable fluid solutions and digital services, particularly in water and chemical markets. The company’s dividend of CHF 4.25 per share reflects a payout ratio of ~56%, balancing shareholder returns with reinvestment needs. Long-term trends like decarbonization and water scarcity could further amplify opportunities in Sulzer’s core markets.

Valuation And Market Expectations

At a market cap of CHF 2.1 billion, Sulzer trades at ~8x net income, aligning with mid-cap industrial peers. Investors likely price in moderate growth expectations, tempered by cyclical risks in its oil and gas exposure. The valuation discounts Sulzer’s niche expertise but may undervalue its digital and aftermarket potential.

Strategic Advantages And Outlook

Sulzer’s strengths lie in its engineering legacy, diversified industrial footprint, and growing digital service offerings. Near-term headwinds include macroeconomic uncertainty, but long-term demand for efficiency-driven fluid solutions and predictive maintenance tools positions the company favorably. Strategic focus on high-growth regions and sustainability-linked innovations could drive outperformance.

Sources

Company filings, London Stock Exchange data

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