investorscraft@gmail.com

Intrinsic ValueAndritz AG (AZ2.DE)

Previous Close72.70
Intrinsic Value
Upside potential
Previous Close
72.70

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

Andritz AG is a global industrial engineering leader specializing in plant construction, equipment, and services for key industries such as pulp and paper, metals processing, hydropower, and solid/liquid separation. The company operates through four distinct segments—Pulp & Paper, Metals, Hydro, and Separation—each addressing critical industrial needs with advanced technologies, automation, and digital solutions. Its diversified portfolio includes everything from pulp production systems to hydropower turbines and environmental separation technologies, serving sectors like chemicals, mining, and food processing. Andritz maintains a strong market position due to its deep technical expertise, long-standing customer relationships, and ability to deliver integrated solutions. With operations spanning Europe, the Americas, and Asia, the company benefits from a geographically balanced revenue stream while capitalizing on global demand for sustainable industrial processes. Its focus on innovation, particularly in automation and recycling technologies, reinforces its competitive edge in an industry increasingly driven by efficiency and environmental compliance.

Revenue Profitability And Efficiency

Andritz reported revenue of €8.31 billion in its latest fiscal year, with net income of €496.5 million, reflecting a net margin of approximately 6%. Operating cash flow stood at €636.5 million, supported by disciplined cost management and operational efficiency. Capital expenditures of €179.5 million indicate ongoing investments in capacity and technology, aligning with its growth strategy in core markets.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €5.00 demonstrates robust earnings power, driven by stable demand across its industrial segments. Andritz’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its capital expenditures, ensuring flexibility for strategic initiatives and shareholder returns.

Balance Sheet And Financial Health

Andritz maintains a solid balance sheet with €1.16 billion in cash and equivalents against total debt of €812.3 million, reflecting a conservative leverage profile. This financial stability supports its ability to fund growth projects and navigate cyclical industry dynamics without undue strain.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth in its core markets, particularly in sustainable technologies like hydropower and recycling solutions. Its dividend payout of €2.60 per share underscores a commitment to returning capital to shareholders while retaining sufficient earnings for reinvestment.

Valuation And Market Expectations

With a market capitalization of €5.98 billion and a beta of 1.18, Andritz is priced as a moderately volatile industrial player. Investors likely anticipate steady growth, supported by its diversified industrial exposure and technological leadership in niche markets.

Strategic Advantages And Outlook

Andritz’s strategic advantages lie in its engineering expertise, global footprint, and focus on sustainability-driven solutions. The outlook remains positive, with demand for efficient and eco-friendly industrial processes expected to drive long-term growth across its segments.

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