investorscraft@gmail.com

Intrinsic ValueSika AG (0Z4C.L)

Previous Close£148.75
Intrinsic Value
Upside potential
Previous Close
£148.75

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

Sika AG is a global leader in specialty chemicals, serving the building and automotive sectors with innovative solutions for bonding, sealing, damping, reinforcing, and protecting structures. The company operates across diverse markets, including commercial and residential construction, infrastructure, and industrial applications, leveraging its expertise in high-performance materials. Its product portfolio spans tile adhesives, waterproofing systems, flooring solutions, and concrete repair technologies, catering to both new construction and maintenance needs. Sika’s market position is reinforced by its strong R&D capabilities, enabling it to address evolving industry demands such as sustainability and energy efficiency. With a presence in over 100 countries, the company benefits from a geographically diversified revenue base and a reputation for quality and reliability. Its focus on high-growth segments like infrastructure and renewable energy further strengthens its competitive edge in the industrial materials sector.

Revenue Profitability And Efficiency

Sika reported revenue of CHF 11.76 billion in FY 2023, reflecting its robust market presence and diversified product offerings. Net income stood at CHF 1.25 billion, with a diluted EPS of CHF 7.76, underscoring strong profitability. Operating cash flow of CHF 1.74 billion highlights efficient working capital management, while capital expenditures of CHF 359 million indicate disciplined reinvestment in growth initiatives.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its consistent profitability and ability to generate high returns on invested capital. Sika’s operating cash flow significantly exceeds its capital expenditures, demonstrating efficient capital allocation. Its focus on high-margin specialty chemicals and operational leverage contributes to sustained earnings growth, supported by a global footprint and economies of scale.

Balance Sheet And Financial Health

Sika maintains a solid balance sheet with CHF 707.5 million in cash and equivalents, providing liquidity for strategic initiatives. Total debt of CHF 5.72 billion is manageable given its strong cash flow generation. The company’s financial health is further supported by its ability to service debt and fund growth without compromising stability.

Growth Trends And Dividend Policy

Sika has demonstrated consistent growth, driven by organic expansion and strategic acquisitions. The company’s dividend policy, with a payout of CHF 3.6 per share, reflects its commitment to returning value to shareholders while retaining sufficient capital for reinvestment. Growth trends are supported by increasing demand for sustainable construction solutions and infrastructure development globally.

Valuation And Market Expectations

With a market capitalization of CHF 32.77 billion and a beta of 0.993, Sika is valued as a stable, low-volatility investment in the industrial materials sector. Market expectations are aligned with its track record of steady growth, innovation, and resilience to economic cycles, positioning it favorably among peers.

Strategic Advantages And Outlook

Sika’s strategic advantages include its technological leadership, global distribution network, and strong customer relationships. The outlook remains positive, with growth opportunities in emerging markets and sustainable construction trends. The company’s focus on R&D and operational efficiency positions it well to capitalize on long-term industry shifts.

Sources

Company filings, Bloomberg

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