investorscraft@gmail.com

Intrinsic ValueMobilezone Holding Ag (0R6V.L)

Previous Close£14.21
Intrinsic Value
Upside potential
Previous Close
£14.21

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

mobilezone holding ag operates as a key player in the Swiss and German telecommunications and digital services markets, specializing in mobile and fixed-line telephony, internet, and digital TV marketing. The company generates revenue through device sales, subscription services, and value-added offerings like consulting, fleet management, and insurance products. Its multi-channel distribution strategy includes online portals, third-party partnerships, and a network of 124 physical shops in Switzerland under the TalkTalk brand, complemented by the High brand in Germany. The company’s diversified service portfolio and strong retail presence position it as a competitive mid-market provider in a sector dominated by larger telecom operators. By focusing on both B2C and B2B segments, mobilezone leverages its expertise in device logistics, repair services, and contract brokerage to capture niche demand. Its hybrid model—combining retail, e-commerce, and service solutions—enhances resilience against pure-play competitors while capitalizing on Switzerland’s high telecom penetration rates.

Revenue Profitability And Efficiency

The company reported CHF 1.00 billion in revenue for the latest fiscal year, with net income of CHF 16.98 million, reflecting a modest but stable profitability margin. Operating cash flow stood at CHF 60.83 million, indicating efficient working capital management, while capital expenditures were minimal at CHF -2.38 million, suggesting a lean operational model with limited reinvestment needs.

Earnings Power And Capital Efficiency

Diluted EPS of CHF 0.39 underscores the company’s ability to convert revenue into shareholder returns, albeit at a conservative pace. The balance between service-driven recurring income and device sales volatility likely influences earnings consistency, with operating cash flow coverage of net income highlighting robust cash generation relative to reported profits.

Balance Sheet And Financial Health

mobilezone maintains a solid liquidity position with CHF 91.25 million in cash and equivalents, against total debt of CHF 180.47 million. The manageable debt level, coupled with strong operating cash flow, suggests a healthy leverage profile and capacity to meet near-term obligations without straining financial flexibility.

Growth Trends And Dividend Policy

The company’s growth appears steady rather than explosive, with a focus on sustaining its market share in Switzerland and Germany. A dividend of CHF 0.9 per share signals a commitment to returning capital to shareholders, supported by stable cash flows and a payout ratio that aligns with its earnings trajectory.

Valuation And Market Expectations

With a market cap of CHF 516.18 million and a beta of 0.61, mobilezone is perceived as a lower-risk investment within the consumer cyclical sector. The valuation reflects expectations of moderate growth, with investors likely valuing its defensive positioning and reliable cash flows over high expansion potential.

Strategic Advantages And Outlook

mobilezone’s strategic advantages lie in its integrated retail and service ecosystem, which buffers against sector disruption. The outlook remains cautiously optimistic, hinging on its ability to maintain margins in a competitive telecom environment while exploring incremental growth in digital services and B2B solutions.

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