investorscraft@gmail.com

Intrinsic ValueArbonia AG (ARBN.SW)

Previous CloseCHF5.05
Intrinsic Value
Upside potential
Previous Close
CHF5.05

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

Arbonia AG is a leading European supplier of building components, specializing in HVAC systems and doors. The company operates through two core divisions: HVAC, which provides energy-efficient heating, ventilation, and air conditioning solutions, and Doors, offering high-quality interior and functional doors. With a portfolio of well-established brands like Kermi, Garant, and Sabiana, Arbonia serves residential and commercial construction markets across Switzerland, Germany, and internationally. The company’s diversified product range, from radiators to shower enclosures, positions it as a one-stop solution provider in the building materials sector. Arbonia leverages its long-standing heritage, dating back to 1874, to maintain strong brand recognition and customer loyalty. Its focus on innovation, particularly in energy-efficient HVAC technologies, aligns with growing sustainability trends in construction. While facing competition from global players, Arbonia maintains a competitive edge through regional expertise, product quality, and a multi-brand strategy tailored to different market segments.

Revenue Profitability And Efficiency

Arbonia reported revenue of CHF 556.3 million in the latest fiscal period, with net income of CHF 8.3 million, reflecting modest profitability. The diluted EPS stood at CHF 0.12, indicating thin margins in a competitive market. Operating cash flow was CHF 41.3 million, though capital expenditures of CHF -55.6 million suggest ongoing investments in capacity or modernization. The company’s ability to generate cash from operations supports its operational stability despite margin pressures.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with net income representing a small fraction of revenue. Capital efficiency metrics are not explicitly provided, but the significant capital expenditures relative to operating cash flow suggest a focus on long-term growth rather than short-term returns. The modest EPS indicates limited earnings scalability, though the diversified product portfolio may provide resilience against sector-specific downturns.

Balance Sheet And Financial Health

Arbonia’s balance sheet shows CHF 23.6 million in cash and equivalents against total debt of CHF 374.5 million, indicating a leveraged position. The debt level could constrain financial flexibility, though the company’s stable cash flow generation may mitigate near-term liquidity risks. The balance sheet reflects a typical capital structure for a capital-intensive industrial firm, with room for improvement in debt management.

Growth Trends And Dividend Policy

Growth trends are not explicitly detailed, but the company’s focus on energy-efficient HVAC solutions aligns with regulatory and consumer shifts toward sustainability. Arbonia pays a dividend of CHF 0.63 per share, signaling a commitment to shareholder returns despite modest earnings. The dividend yield and sustainability will depend on future profitability and cash flow generation.

Valuation And Market Expectations

With a market capitalization of CHF 400.7 million and a beta of 1.176, Arbonia is viewed as a moderately volatile stock within the industrials sector. The valuation reflects market expectations of steady but unspectacular growth, with potential upside tied to execution in energy-efficient building solutions and European construction activity.

Strategic Advantages And Outlook

Arbonia’s strategic advantages lie in its strong brand portfolio, regional market expertise, and alignment with sustainability trends. The outlook hinges on its ability to capitalize on energy-efficient HVAC demand and manage debt levels. Challenges include competitive pressures and macroeconomic sensitivity, but the company’s long-term focus on innovation and quality positions it for gradual growth.

Sources

Company filings, market data

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