investorscraft@gmail.com

Intrinsic ValueHIAG Immobilien Holding AG (0QU6.L)

Previous Close£124.48
Intrinsic Value
Upside potential
Previous Close
£124.48

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

HIAG Immobilien Holding AG is a Swiss real estate company specializing in site and project development, property management, and capital recycling strategies. The company operates through three segments: Yielding Portfolio, Development Portfolio, and Transaction, focusing on long-term value creation through strategic asset management and development. Its diversified portfolio includes commercial, industrial, and residential properties, positioning it as a key player in Switzerland's real estate market. HIAG's integrated approach combines property maintenance, interim use, and transaction management, ensuring optimal utilization of its assets. The company also engages in metal recycling, adding a niche revenue stream. With a history dating back to 1876, HIAG has established a strong reputation for sustainable development and operational efficiency. Its market position is reinforced by a disciplined capital recycling strategy, which allows it to reinvest proceeds into higher-yielding opportunities, enhancing shareholder value over time.

Revenue Profitability And Efficiency

HIAG reported revenue of CHF 136.1 million for the period, with net income reaching CHF 75.2 million, reflecting a robust profitability margin. The company's diluted EPS stood at CHF 7.44, indicating strong earnings power. Operating cash flow was healthy at CHF 94.3 million, supported by efficient property management and development activities. Notably, capital expenditures were minimal, suggesting a focus on optimizing existing assets rather than aggressive expansion.

Earnings Power And Capital Efficiency

The company's earnings power is underscored by its ability to generate consistent net income and operating cash flow. With a market capitalization of approximately CHF 1.01 billion, HIAG demonstrates capital efficiency through its disciplined approach to asset management and development. The absence of significant capital expenditures further highlights its focus on maximizing returns from its current portfolio.

Balance Sheet And Financial Health

HIAG's balance sheet shows CHF 37.7 million in cash and equivalents, against total debt of CHF 725 million. While the debt level is substantial, the company's stable cash flow generation and asset base provide a solid foundation for financial health. The real estate portfolio serves as a key collateral, mitigating liquidity risks and supporting long-term sustainability.

Growth Trends And Dividend Policy

HIAG has maintained a dividend per share of CHF 3.3, reflecting a commitment to returning value to shareholders. Growth is driven by its capital recycling strategy, which focuses on divesting non-core assets and reinvesting in higher-yielding opportunities. The company's development portfolio offers potential for future revenue growth, though its conservative approach limits aggressive expansion.

Valuation And Market Expectations

With a beta of 0.375, HIAG is perceived as a relatively low-volatility investment within the real estate sector. The market capitalization of CHF 1.01 billion suggests moderate investor expectations, balanced by the company's stable earnings and dividend yield. Valuation metrics will likely hinge on its ability to execute its capital recycling strategy and maintain profitability in a competitive market.

Strategic Advantages And Outlook

HIAG's strategic advantages include its long-standing market presence, diversified portfolio, and disciplined capital management. The outlook remains stable, supported by Switzerland's resilient real estate market. However, macroeconomic factors such as interest rate fluctuations and regulatory changes could impact future performance. The company's focus on sustainable development and operational efficiency positions it well for steady, long-term growth.

Sources

Company description, financial data, and market metrics provided by the user.

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