investorscraft@gmail.com

Intrinsic ValueZehnder Group AG (0R6S.L)

Previous Close£82.25
Intrinsic Value
Upside potential
Previous Close
£82.25

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

Zehnder Group AG operates in the construction materials sector, specializing in indoor climate systems across Europe, North America, and China. The company’s diversified product portfolio includes decorative radiators, ventilation systems, heat exchangers, and clean air solutions, marketed under well-established brands such as Zehnder, Runtal, and Acova. These products cater to a broad range of applications, from residential buildings to commercial and industrial spaces, positioning Zehnder as a key player in energy-efficient climate control solutions. The company’s focus on innovation and sustainability aligns with growing demand for eco-friendly building technologies, reinforcing its competitive edge in a fragmented market. With a heritage dating back to 1895, Zehnder leverages its long-standing expertise and brand recognition to maintain a strong presence in both mature and emerging markets. Its vertically integrated operations—spanning R&D, manufacturing, and distribution—enable cost efficiencies and quality control, further solidifying its market position.

Revenue Profitability And Efficiency

Zehnder reported revenue of CHF 705.8 million for FY 2024, reflecting its steady demand in core markets. However, net income stood at a modest CHF 1.7 million, indicating margin pressures, possibly from input cost inflation or competitive pricing. Operating cash flow of CHF 60.6 million suggests reasonable operational efficiency, though capital expenditures of CHF 17.1 million highlight ongoing investments in capacity or innovation.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CHF 0.16 underscores limited earnings power in the current fiscal year. With no reported debt and CHF 56.7 million in cash, Zehnder maintains a conservative capital structure, prioritizing liquidity. Its ability to generate positive operating cash flow despite thin net income points to disciplined working capital management.

Balance Sheet And Financial Health

Zehnder’s balance sheet is robust, with no debt and cash reserves of CHF 56.7 million, providing flexibility for strategic initiatives or downturns. The absence of leverage reduces financial risk, though it may also indicate underutilization of capital for growth. Shareholders’ equity appears stable, supported by consistent operational cash generation.

Growth Trends And Dividend Policy

While revenue scale is substantial, net income growth remains subdued. The dividend payout of CHF 1 per share signals a commitment to shareholder returns, albeit with a high payout ratio relative to earnings. Future growth may hinge on expanding into higher-margin segments or geographies, leveraging its strong brand portfolio.

Valuation And Market Expectations

With a market cap of CHF 699.5 million, Zehnder trades at a premium to earnings, reflecting investor confidence in its niche market position and long-term potential. A beta of 1.31 suggests higher volatility compared to the broader market, likely tied to sector-specific cyclicality.

Strategic Advantages And Outlook

Zehnder’s strategic advantages lie in its brand equity, diversified product suite, and focus on sustainable solutions. Near-term challenges include margin recovery, but its debt-free balance sheet and cash reserves provide a cushion. The long-term outlook is tied to global trends in energy-efficient construction and indoor air quality regulations.

Sources

Company description, financial data from ticker metadata

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