investorscraft@gmail.com

Intrinsic ValuePerrot Duval Holding S.A. (0R3Q.L)

Previous Close£55.00
Intrinsic Value
Upside potential
Previous Close
£55.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Perrot Duval Holding S.A. operates in the industrial machinery sector, specializing in automation technologies for process automation. The company develops, manufactures, and sells proprietary components and solutions tailored for industries such as chemicals, pharmaceuticals, food, and cosmetics. Its offerings include automated dispensing and safety systems, which enhance efficiency and precision in manufacturing processes. Perrot Duval serves a global clientele, positioning itself as a niche provider of specialized automation solutions in highly regulated industries. The company’s focus on high-margin, customized automation components allows it to maintain a competitive edge despite its relatively small scale. Its Swiss heritage lends credibility in precision engineering, though it faces competition from larger multinational players with broader portfolios. The firm’s market position is bolstered by its deep industry expertise, but its growth potential is constrained by its narrow focus and reliance on cyclical industrial demand.

Revenue Profitability And Efficiency

Perrot Duval reported revenue of CHF 18.2 million for FY 2024, reflecting its niche market focus. However, the company posted a net loss of CHF 286,000, with diluted EPS of -CHF 2.13, indicating profitability challenges. Operating cash flow was positive at CHF 630,000, but capital expenditures of CHF 791,000 suggest ongoing investment needs, potentially pressuring near-term cash reserves.

Earnings Power And Capital Efficiency

The company’s negative net income highlights weak earnings power, likely due to high operating costs or pricing pressures in its specialized markets. With modest operating cash flow relative to revenue, capital efficiency appears suboptimal. The lack of dividend payments aligns with its reinvestment needs, though sustained losses could strain long-term capital allocation strategies.

Balance Sheet And Financial Health

Perrot Duval maintains a conservative balance sheet, with CHF 3.2 million in cash and equivalents against total debt of CHF 426,000, indicating low leverage. This liquidity position provides flexibility, but the net loss and negative free cash flow (after capex) raise questions about sustainability if profitability does not improve.

Growth Trends And Dividend Policy

Revenue trends are undisclosed, but the net loss suggests stagnant or declining growth. The company does not pay dividends, prioritizing operational reinvestment. Its small market cap (CHF 7.4 million) and niche focus limit scalability, though automation demand in target industries could offer long-term opportunities if execution improves.

Valuation And Market Expectations

The market values Perrot Duval at CHF 7.4 million, reflecting its challenges. A beta of 0.389 suggests lower volatility than the broader market, but investor sentiment appears cautious given profitability concerns. The absence of dividends and negative EPS likely deter income-focused investors.

Strategic Advantages And Outlook

Perrot Duval’s strengths lie in its specialized automation solutions and Swiss engineering reputation. However, its narrow focus and cyclical exposure pose risks. Improving operational efficiency and expanding into adjacent markets could enhance growth, but near-term headwinds persist. The outlook remains uncertain unless profitability stabilizes.

Sources

Company description, financial data from public filings (assumed), market data from exchange.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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