investorscraft@gmail.com

Intrinsic ValueMeier Tobler Group AG (0QQK.L)

Previous Close£36.45
Intrinsic Value
Upside potential
Previous Close
£36.45

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

Meier Tobler Group AG operates in the industrial machinery sector, specializing in heating, ventilation, air conditioning (HVAC), and sanitary systems. The company generates revenue through the manufacturing and sale of a diverse product portfolio, including heat pumps, boilers, chillers, and ventilation solutions, alongside value-added services like consulting and maintenance. Its offerings cater to building planners, installers, and architects, positioning it as a key player in energy-efficient climate control solutions. With a legacy dating back to 1937, Meier Tobler has established a strong presence in Switzerland and internationally, leveraging its technical expertise and integrated service model. The company competes in a fragmented but growing market, driven by increasing demand for sustainable building technologies. Its ability to provide end-to-end solutions—from planning to after-sales support—enhances customer retention and differentiates it from pure product suppliers. The firm’s focus on innovation and regulatory compliance in energy efficiency further strengthens its market positioning.

Revenue Profitability And Efficiency

Meier Tobler reported revenue of CHF 496.2 million for the period, with net income of CHF 21.3 million, reflecting a net margin of approximately 4.3%. Operating cash flow stood at CHF 30.8 million, indicating healthy cash generation. Capital expenditures were modest at CHF 2.8 million, suggesting disciplined investment in maintaining operational efficiency without overextending resources.

Earnings Power And Capital Efficiency

The company’s diluted EPS was not disclosed, but its net income demonstrates steady earnings power. With a beta of 0.83, Meier Tobler exhibits lower volatility compared to the broader market, appealing to risk-averse investors. The firm’s capital efficiency is underscored by its ability to generate positive operating cash flow while maintaining manageable debt levels.

Balance Sheet And Financial Health

Meier Tobler’s balance sheet shows CHF 13.1 million in cash and equivalents against total debt of CHF 24 million, indicating a conservative leverage profile. The company’s financial health appears stable, with sufficient liquidity to meet short-term obligations and invest in growth initiatives. Its debt-to-equity ratio remains within prudent limits, supporting long-term sustainability.

Growth Trends And Dividend Policy

The company’s market capitalization of CHF 388.5 million reflects investor confidence in its growth trajectory. A dividend of CHF 1.6 per share signals a commitment to shareholder returns, supported by consistent cash flow generation. Growth is likely driven by demand for energy-efficient HVAC solutions, though macroeconomic factors could influence near-term performance.

Valuation And Market Expectations

Trading on the LSE, Meier Tobler’s valuation metrics are influenced by its niche market position and steady profitability. The stock’s beta suggests it is less sensitive to market swings, potentially appealing to defensive investors. Market expectations likely hinge on the company’s ability to capitalize on trends in sustainable building technologies.

Strategic Advantages And Outlook

Meier Tobler’s strategic advantages lie in its diversified product suite and integrated service model, which foster customer loyalty. The outlook remains positive, supported by regulatory tailwinds for energy-efficient solutions. However, competitive pressures and input cost volatility could pose challenges. The company’s long-standing industry expertise positions it well to navigate these dynamics.

Sources

Company description, financial data from disclosed filings, and market metrics from exchange sources.

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