investorscraft@gmail.com

Intrinsic ValueCarel Industries S.p.A. (0YQA.L)

Previous Close£21.25
Intrinsic Value
Upside potential
Previous Close
£21.25

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

Carel Industries S.p.A. operates as a specialized provider of control and humidification solutions for HVAC and refrigeration markets globally. The company serves commercial, industrial, and residential sectors with a diversified product portfolio, including programmable controllers, IoT-enabled digital services, and energy-efficient humidification systems. Its offerings are complemented by technical support and maintenance services, reinforcing long-term customer relationships. Carel has established a strong presence in Europe, the Middle East, Africa, and the Americas, leveraging its Italian engineering heritage to deliver high-performance solutions. The company’s focus on innovation, particularly in IoT and remote monitoring, positions it as a key player in smart climate control. Its market leadership is underpinned by a reputation for reliability and technological sophistication, catering to both OEMs and end-users in energy-conscious industries.

Revenue Profitability And Efficiency

Carel reported revenue of €578.5 million in FY 2023, with net income of €62.6 million, reflecting a disciplined cost structure. Operating cash flow stood at €88.8 million, supported by efficient working capital management. Capital expenditures of €31.6 million indicate ongoing investments in production and R&D, aligning with its innovation-driven strategy.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €0.56 demonstrates steady earnings generation. Its ability to convert revenue into operating cash flow (15.3% of revenue) highlights operational efficiency. Carel’s moderate leverage and focus on high-margin solutions enhance return on invested capital.

Balance Sheet And Financial Health

Carel maintains a solid liquidity position with €99.1 million in cash and equivalents, against total debt of €151.6 million. The balance sheet reflects prudent financial management, with sufficient flexibility to fund growth initiatives and sustain dividend payments.

Growth Trends And Dividend Policy

Revenue growth is likely driven by demand for energy-efficient HVAC solutions and IoT integration. The company’s €0.19 dividend per share suggests a commitment to shareholder returns, supported by stable cash flows and a payout ratio of approximately 34% of net income.

Valuation And Market Expectations

With a market cap of €2.31 billion and a beta of 1.25, Carel trades at a premium reflective of its niche expertise and growth potential. Investors likely price in sustained demand for smart climate control solutions and international expansion.

Strategic Advantages And Outlook

Carel’s competitive edge lies in its technological leadership and global distribution network. The outlook remains positive, supported by regulatory tailwinds for energy efficiency and IoT adoption in HVAC systems. Risks include supply chain volatility and regional economic disparities.

Sources

Company filings, LSE disclosures

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