investorscraft@gmail.com

Intrinsic ValueLandis+Gyr Group AG (0RTL.L)

Previous Close£54.61
Intrinsic Value
Upside potential
Previous Close
£54.61

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

Landis+Gyr Group AG is a global leader in integrated energy management solutions, serving utilities across the Americas, Europe, the Middle East, Africa, and Asia Pacific. The company specializes in smart metering, grid management, and energy data analytics, offering a comprehensive portfolio that includes electricity, gas, heat, and water meters, alongside advanced software solutions for demand response and cybersecurity. Its diversified product suite supports utilities in optimizing energy distribution, enhancing operational efficiency, and enabling the transition to smart grids. With a heritage dating back to 1896, Landis+Gyr has established itself as a trusted partner for utilities navigating the complexities of digital transformation and sustainability. The company’s market position is reinforced by its focus on innovation, particularly in EV charging infrastructure and flexibility management, aligning with global trends toward decarbonization and grid modernization. Its deep industry expertise and broad geographic footprint provide resilience against regional market fluctuations.

Revenue Profitability And Efficiency

Landis+Gyr reported revenue of CHF 1.96 billion for FY 2024, with net income of CHF 110 million, reflecting a steady operational performance. The company generated CHF 121.2 million in operating cash flow, demonstrating its ability to convert sales into cash efficiently. Capital expenditures of CHF 30.6 million indicate disciplined investment in growth initiatives, balancing innovation with financial prudence.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CHF 3.8 underscores its earnings power, supported by a robust product mix and recurring software and service revenues. Landis+Gyr’s capital efficiency is evident in its ability to maintain profitability while investing in next-generation technologies, such as smart charging and grid optimization solutions, which are critical for long-term growth.

Balance Sheet And Financial Health

Landis+Gyr maintains a solid balance sheet with CHF 127.8 million in cash and equivalents, providing liquidity for strategic initiatives. Total debt of CHF 335.4 million is manageable relative to its market capitalization of CHF 1.48 billion, reflecting a conservative leverage profile. The company’s financial health is further supported by positive operating cash flow and prudent capital allocation.

Growth Trends And Dividend Policy

Landis+Gyr’s growth is driven by global demand for smart grid solutions and energy efficiency, with particular strength in EV charging and data management. The company’s dividend of CHF 2.25 per share signals confidence in its cash flow stability and commitment to shareholder returns, aligning with its balanced capital return strategy.

Valuation And Market Expectations

With a market cap of CHF 1.48 billion and a beta of 1.097, Landis+Gyr is positioned as a moderately volatile investment tied to utility sector trends. Investors likely value its recurring revenue streams and exposure to sustainable energy infrastructure, though macroeconomic and regulatory risks remain key considerations.

Strategic Advantages And Outlook

Landis+Gyr’s strategic advantages include its long-standing utility relationships, technological leadership in smart metering, and alignment with global energy transition trends. The outlook remains positive, supported by increasing grid modernization investments and regulatory tailwinds, though competition and supply chain dynamics warrant monitoring.

Sources

Company filings, London Stock Exchange disclosures

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